CONDENSED CONSOLIDATING FINANCIAL INFORMATION | CONDENSED CONSOLIDATING FINANCIAL INFORMATION Presented below are Verso Holdings’ consolidating balance sheets, statements of operations and comprehensive income, and statements of cash flows, as required by Rule 3-10 of Regulation S-X of the Securities Exchange Act of 1934, as amended. The consolidating financial statements have been prepared from Verso Holdings’ financial information on the same basis of accounting as the condensed consolidated financial statements. Investments in our subsidiaries are accounted for under the equity method. Accordingly, the entries necessary to consolidate Verso Holdings’ subsidiaries that guaranteed the obligations under the debt securities described below are reflected in the Eliminations column. Verso Holdings, or the “Parent Issuer,” and its direct, 100% owned subsidiary, Verso Paper Inc., or the “Subsidiary Issuer,” are the issuers of the 11.75% Senior Secured Notes due 2019 , the 11.75% Secured Notes due 2019 , the 13% Second Priority Senior Secured Notes due 2020, the 16% Senior Subordinated Notes due 2020, the 8.75% Second Priority Senior Secured Notes due 2019 , the 11.38% Senior Subordinated Notes due 2016 , or collectively, the “Notes.” In accordance with ASU 2013-04 related to joint and several liability arrangements, the Notes have been recorded by the Parent Issuer as it is the intent of the issuers for the Parent Issuer to settle the obligation. The Notes are jointly and severally guaranteed on a full and unconditional basis by the Parent Issuer’s direct and indirect, 100% owned subsidiaries, excluding the Subsidiary Issuer, NewPage Corporation, Bucksport Leasing LLC, Verso Quinnesec REP LLC, Verso Bucksport Power LLC, and Verso Androscoggin Power LLC, or collectively, the “Guarantor Subsidiaries.” As of March 31, 2015, NewPage Corporation is presented as a Non-Guarantor Subsidiary. Chase NMTC Verso Investment Fund, LLC, a consolidated VIE of Verso Holdings, and all other entities specifically aforementioned are in “Other.” Verso Paper Holdings LLC Condensed Consolidating Balance Sheet March 31, 2015 Parent Subsidiary Guarantor Non- Guarantor (Dollars in millions) Issuer Issuer Subsidiaries Subsidiary Other Eliminations Consolidated ASSETS Cash and cash equivalents $ — $ — $ 5 $ 9 $ — $ — $ 14 Accounts receivable, net — — 86 194 — — 280 Inventories — — 121 415 — — 536 Prepaid expenses and other assets — — 8 22 — — 30 Current assets — — 220 640 — — 860 Property, plant, and equipment, net — — 494 1,536 23 — 2,053 Intercompany/affiliate receivable 1,380 — 8 19 31 (1,438 ) — Intangibles and other assets, net (1) — — 87 55 1 (5 ) 138 Total assets $ 1,380 $ — $ 809 $ 2,250 $ 55 $ (1,443 ) $ 3,051 LIABILITIES AND MEMBER’S EQUITY Accounts payable $ — $ — $ 52 $ 154 $ — $ — $ 206 Accrued liabilities 43 — 69 131 — — 243 Current maturities of long-term debt — — — 13 — — 13 Current liabilities 43 — 121 298 — — 462 Intercompany/affiliate payable — — 1,399 4 35 (1,438 ) — Investment in subsidiaries 187 — 14 — — (201 ) — Long-term debt (2) 1,956 — 836 23 (5 ) 2,810 Other liabilities — — 53 524 8 — 585 Member’s (deficit) equity (806 ) — (778 ) 588 (11 ) 201 (806 ) Total liabilities and equity $ 1,380 $ — $ 809 $ 2,250 $ 55 $ (1,443 ) $ 3,051 (1) Intangibles and other assets, net of Guarantor Subsidiaries include $23 million of a long-term note receivable from Verso Finance. (2) Long-term debt of Non-Guarantor Affiliate is payable to Verso Finance. Verso Paper Holdings LLC Condensed Consolidating Balance Sheet December 31, 2014 Parent Subsidiary Guarantor Non- Guarantor (Dollars in millions) Issuer Issuer Subsidiaries Subsidiary Other Eliminations Consolidated ASSETS Cash and cash equivalents $ — $ — $ 6 $ — $ — $ — $ 6 Accounts receivable, net — — 88 — — — 88 Inventories — — 110 — — — 110 Assets held for sale — — 60 — 1 — 61 Prepaid expenses and other assets — — 9 — 2 — 11 Current assets — — 273 — 3 — 276 Property, plant, and equipment, net — — 508 — 23 — 531 Intercompany/affiliate receivable 1,397 — 2 — 58 (1,457 ) — Intangibles and other assets, net (1) — — 93 — 1 — 94 Total assets $ 1,397 $ — $ 876 $ — $ 85 $ (1,457 ) $ 901 LIABILITIES AND MEMBER’S EQUITY Accounts payable $ — $ — $ 63 $ — $ — $ — $ 63 Accrued liabilities 77 — 128 — 1 — 206 Current maturities of long-term debt — — — — 30 — 30 Liabilities related to assets held for sale — — 2 — — — 2 Current liabilities 77 — 193 — 31 — 301 Intercompany/affiliate payable — — 1,423 — 34 (1,457 ) — Investment in subsidiaries 803 — 13 — — (816 ) — Long-term debt (2) 1,297 — — — 23 — 1,320 Other liabilities — — 52 — 8 — 60 Member’s (deficit) equity (780 ) — (805 ) — (11 ) 816 (780 ) Total liabilities and equity $ 1,397 $ — $ 876 $ — $ 85 $ (1,457 ) $ 901 (1) Intangibles and other assets, net of Guarantor Subsidiaries include $23 million of a long-term note receivable from Verso Finance. (2) Long-term debt of Non-Guarantor Affiliate is payable to Verso Finance. (3) Certain amounts in the prior year presentation have been reclassified to conform to the current year presentation. Verso Paper Holdings LLC Condensed Consolidating Statements of Operations and Comprehensive Income Three Months Ended March 31, 2015 Parent Subsidiary Guarantor Non- (Dollars in millions) Issuer Issuer Subsidiaries Subsidiary Other Eliminations Consolidated Net sales $ — $ — $ 258 $ 553 $ 1 $ (6 ) $ 806 Cost of products sold (exclusive of depreciation, amortization, and depletion) — — 239 495 — (6 ) 728 Depreciation, amortization, and depletion — — 17 40 — — 57 Selling, general, and administrative expenses — — 27 28 — — 55 Restructuring charges — — 15 7 — — 22 Other operating income — — (12 ) 12 — — — Interest income (47 ) — — — — 47 — Interest expense 47 — 47 18 1 (47 ) 66 Equity in net loss of subsidiaries (122 ) — — — — 122 — Net loss $ (122 ) $ — $ (75 ) $ (47 ) $ — $ 122 $ (122 ) Other comprehensive income — — — — — — — Comprehensive loss $ (122 ) $ — $ (75 ) $ (47 ) $ — $ 122 $ (122 ) Verso Paper Holdings LLC Condensed Consolidating Statements of Operations and Comprehensive Income Three Months Ended March 31, 2014 Parent Subsidiary Guarantor Non- (Dollars in millions) Issuer Issuer Subsidiaries Subsidiary Other Eliminations Consolidated Net sales $ — $ — $ 299 $ — $ — $ — $ 299 Cost of products sold (exclusive of depreciation, amortization, and depletion) — — 302 — — — 302 Depreciation, amortization, and depletion — — 26 — — — 26 Selling, general, and administrative expenses — — 18 — — — 18 Interest income (35 ) — — — — 35 — Interest expense 35 — 34 — — (35 ) 34 Other loss, net — — 10 — — — 10 Equity in net loss of subsidiaries (91 ) — — — — 91 — Net loss $ (91 ) $ — $ (91 ) $ — $ — $ 91 $ (91 ) Other comprehensive income — — — — — — — Comprehensive loss $ (91 ) $ — $ (91 ) $ — $ — $ 91 $ (91 ) Certain amounts in the prior year presentation have been reclassified to conform to the current year presentation. Verso Paper Holdings LLC Condensed Consolidating Statements of Cash Flows Three Months Ended March 31, 2015 Parent Subsidiary Guarantor Non- (Dollars in thousands) Issuer Issuer Subsidiaries Subsidiary Other Eliminations Consolidated Net cash used in operating activities $ — $ — $ (124 ) $ (80 ) $ — $ — $ (204 ) Cash flows from investing activities: Proceeds from sale of assets — — 50 1 — — 51 Transfers from (to) restricted cash — — 2 — — — 2 Capital expenditures — — (3 ) (6 ) — — (9 ) Acquisition, net of cash acquired — — — 128 — — 128 Investment in parent securities — — — (5 ) — — (5 ) Return of capital to Parent Issuer 73 — — — — (73 ) — Advances to subsidiaries (178 ) — — — — 178 — Payments from subsidiaries 74 — — — — (74 ) — Net cash (used in) provided by investing activities (31 ) — 49 118 — 31 167 Cash flows from financing activities: Borrowings on revolving credit facilities 75 — — 242 — — 317 Payments on revolving credit facilities (44 ) — — (198 ) (30 ) — (272 ) Return of capital to Parent Issuer — — — (73 ) — 73 — Advances from parent — — 148 — 30 (178 ) — Payments to parent — — (74 ) — — 74 — Net cash provided by (used in) financing activities 31 — 74 (29 ) — (31 ) 45 Change in cash and cash equivalents — — (1 ) 9 — — 8 Cash and cash equivalents at beginning of period — — 6 — — — 6 Cash and cash equivalents at end of period $ — $ — $ 5 $ 9 $ — $ — $ 14 Verso Paper Holdings LLC Condensed Consolidating Statements of Cash Flows Three Months Ended March 31, 2014 Non- Parent Subsidiary Guarantor Guarantor (Dollars in millions) Issuer Issuer Subsidiaries Subsidiary Other Eliminations Consolidated Net cash used in operating activities $ — $ — $ (96 ) $ — $ — $ — $ (96 ) Cash flows from investing activities: Transfers to restricted cash — — 2 — — — 2 Capital expenditures — — (16 ) — — — (16 ) Other investing activities — — 5 — — — 5 Advances to subsidiaries (135 ) — — — — 135 — Payments from subsidiaries 37 — — — — (37 ) — Net cash used in investing activities (98 ) — (9 ) — — 98 (9 ) Cash flows from financing activities: Borrowings on revolving credit facilities 135 — — — — — 135 Payments on revolving credit facilities (37 ) — — — — — (37 ) Advances from parent — — 135 — — (135 ) — Payments to parent — — (37 ) — — 37 — Net cash provided by financing activities 98 — 98 — — (98 ) 98 Change in cash and cash equivalents — — (7 ) — — — (7 ) Cash and cash equivalents at beginning of period — — 11 — — — 11 Cash and cash equivalents at end of period $ — $ — $ 4 $ — $ — $ — $ 4 Certain amounts in the prior year presentation have been reclassified to conform to the current year presentation. | CONDENSED CONSOLIDATING FINANCIAL INFORMATION Presented below are Verso Holdings’ consolidating balance sheets, statements of operations and comprehensive income, and statements of cash flows, as required by Rule 3-10 of Regulation S-X of the Securities Exchange Act of 1934, as amended. The consolidating financial statements have been prepared from Verso Holdings’ financial information on the same basis of accounting as the consolidated financial statements. Investments in our subsidiaries are accounted for under the equity method. Accordingly, the entries necessary to consolidate Verso Holdings’ subsidiaries that guaranteed the obligations under the debt securities described below are reflected in the Eliminations column. Verso Holdings, or the “Parent Issuer,” and its direct, 100% owned subsidiary, Verso Paper Inc., or the “Subsidiary Issuer,” are the issuers of 11.75% Senior Secured Notes due 2019 , the 11.75% Secured Notes due 2019 , the 8.75% Second Priority Senior Secured Notes due 2019 , the Second Priority Adjustable Senior Secured Notes, the 11.38% Senior Subordinated Notes due 2016 , and the Adjustable Senior Subordinated Notes, or collectively, the “Notes.” In accordance with ASU 2013-04 related to joint and several liability arrangements, the Notes have been recorded by the Parent Issuer as it is the intent of the issuers for the Parent Issuer to settle the obligation. The Notes are jointly and severally guaranteed on a full and unconditional basis by the Parent Issuer’s direct and indirect, 100% owned subsidiaries, excluding the Subsidiary Issuer, Bucksport Leasing LLC, Verso Quinnesec REP LLC, Verso Bucksport Power LLC, and Verso Androscoggin Power LLC, or collectively, the “Guarantor Subsidiaries.” Chase NMTC Verso Investment Fund, LLC, a consolidated VIE of Verso Holdings, is a “Non-Guarantor Affiliate.” Verso Paper Holdings LLC Condensed Consolidating Balance Sheet December 31, 2014 (Dollars in thousands) Parent Issuer Subsidiary Issuer Guarantor Subsidiaries Non- Guarantor Subsidiary Non- Guarantor Affiliate Eliminations Consolidated ASSETS Cash and cash equivalents $ — $ — $ 5,526 $ 5 $ 10 $ — $ 5,541 Accounts receivable, net — — 87,866 — — — 87,866 Inventories — — 110,724 — — — 110,724 Assets held for sale — — 60,014 950 — — 60,964 Prepaid expenses and other assets — — 9,308 1,500 4 — 10,812 Current assets — — 273,438 2,455 14 — 275,907 Property, plant, and equipment, net — — 507,619 23,206 — (288 ) 530,537 Intercompany/affiliate receivable 1,396,872 — 2,335 26,417 31,153 (1,456,777 ) — Intangibles and other assets, net (1) — — 93,311 1,101 85 — 94,497 Total assets $ 1,396,872 $ — $ 876,703 $ 53,179 $ 31,252 $ (1,457,065 ) $ 900,941 LIABILITIES AND MEMBER’S EQUITY Accounts payable $ — $ — $ 62,799 $ — $ 15 $ — $ 62,814 Accrued liabilities 77,581 — 127,432 374 126 — 205,513 Current maturities of long-term debt — — — 30,000 — — 30,000 Liabilities related to assets held for sale — — 2,198 — — — 2,198 Current liabilities 77,581 — 192,429 30,374 141 — 300,525 Intercompany/affiliate payable — — 1,423,289 33,488 — (1,456,777 ) — Investment in subsidiaries 802,702 — 13,341 — — (816,043 ) — Long-term debt (2) 1,296,906 — — — 23,305 — 1,320,211 Other liabilities — — 52,599 — 8,142 (219 ) 60,522 Member's (deficit) equity (780,317 ) — (804,955 ) (10,683 ) (336 ) 815,974 (780,317 ) Total liabilities and equity $ 1,396,872 $ — $ 876,703 $ 53,179 $ 31,252 $ (1,457,065 ) $ 900,941 (1) Intangibles and other assets, net of Guarantor Subsidiaries includes $23.3 million of a long-term note receivable from Verso Finance. (2) Long-term debt of Non-Guarantor Affiliate is payable to Verso Finance. Verso Paper Holdings LLC Condensed Consolidating Balance Sheet December 31, 2013 (Dollars in thousands) Parent Issuer Subsidiary Issuer Guarantor Subsidiaries Non- Guarantor Subsidiary Non- Guarantor Affiliate Eliminations Consolidated ASSETS Cash and cash equivalents $ — $ — $ 11,230 $ — $ 10 $ — $ 11,240 Accounts receivable, net — — 104,624 — — — 104,624 Inventories — — 137,687 — — — 137,687 Assets held for sale — — 50 — — — 50 Prepaid expenses and other assets — — 20,616 — 5 — 20,621 Current assets — — 274,207 — 15 — 274,222 Property, plant, and equipment, net — — 724,063 19,171 — (288 ) 742,946 Intercompany/affiliate receivable 1,335,323 — 1,393 — 31,153 (1,367,869 ) — Intangibles and other assets, net (1) — — 103,424 1,251 85 — 104,760 Total assets $ 1,335,323 $ — $ 1,103,087 $ 20,422 $ 31,253 $ (1,368,157 ) $ 1,121,928 LIABILITIES AND MEMBER’S EQUITY Accounts payable $ — $ — $ 88,397 $ — $ 15 $ — $ 88,412 Accrued liabilities 58,847 — 63,462 — 126 — 122,435 Current maturities of long-term debt 13,310 — — — — — 13,310 Current liabilities 72,157 — 151,859 — 141 — 224,157 Intercompany/affiliate payable — — 1,335,323 32,546 — (1,367,869 ) — Investment in subsidiaries (3) 439,125 — 12,124 — — (451,249 ) — Long-term debt (2) 1,235,167 — — — 23,305 — 1,258,472 Other liabilities — — 42,502 — 8,087 (164 ) 50,425 Member's (deficit) equity (411,126 ) — (438,721 ) (12,124 ) (280 ) 451,125 (411,126 ) Total liabilities and equity $ 1,335,323 $ — $ 1,103,087 $ 20,422 $ 31,253 $ (1,368,157 ) $ 1,121,928 (1) Intangibles and other assets, net of Guarantor Subsidiaries includes $23.3 million of a long-term note receivable from Verso Finance. (2) Long-term debt of Non-Guarantor Affiliate is payable to Verso Finance. (3) Investment in subsidiaries has been corrected to reflect presentation as a liability in conformity with current year presentation. Verso Paper Holdings LLC Condensed Consolidating Statements of Operations and Comprehensive Income Year Ended December 31, 2014 (Dollars in thousands) Parent Issuer Subsidiary Issuer Guarantor Subsidiaries Non- Guarantor Subsidiary Non- Guarantor Affiliate Eliminations Consolidated Net sales $ — $ — $ 1,296,613 $ 3,098 $ — $ (3,098 ) $ 1,296,613 Cost of products sold (exclusive of depreciation, amortization, and depletion) — — 1,177,981 1,119 — (3,098 ) 1,176,002 Depreciation, amortization, and depletion — — 89,509 1,388 55 (55 ) 90,897 Selling, general, and administrative expenses — — 71,336 (1,422 ) 31 — 69,945 Restructuring charges — — 134,486 — — — 134,486 Interest income (141,246 ) — (1,517 ) — (1,546 ) 142,792 (1,517 ) Interest expense 141,246 — 139,385 4,492 1,515 (142,792 ) 143,846 Other loss, net — — 38,898 — — — 38,898 Equity in net loss of subsidiaries (355,944 ) — — — — 355,944 — Net loss $ (355,944 ) $ — $ (353,465 ) $ (2,479 ) $ (55 ) $ 355,999 $ (355,944 ) Other comprehensive loss (15,682 ) — (15,682 ) — — 15,682 (15,682 ) Comprehensive loss $ (371,626 ) $ — $ (369,147 ) $ (2,479 ) $ (55 ) $ 371,681 $ (371,626 ) Verso Paper Holdings LLC Condensed Consolidating Statements of Operations and Comprehensive Income Year Ended December 31, 2013 (Dollars in thousands) Parent Issuer Subsidiary Issuer Guarantor Subsidiaries Non- Guarantor Subsidiary Non- Guarantor Affiliate Eliminations Consolidated Net sales $ — $ — $ 1,388,899 $ — $ — $ — $ 1,388,899 Cost of products sold (exclusive of depreciation, amortization, and depletion) — — 1,179,085 — — — 1,179,085 Depreciation, amortization, and depletion — — 103,655 1,075 55 (55 ) 104,730 Selling, general, and administrative expenses — — 75,452 (1,707 ) 32 — 73,777 Restructuring charges — — 1,378 — — — 1,378 Other operating income — — (3,971 ) — — — (3,971 ) Interest income (138,298 ) — (1,539 ) — (1,546 ) 139,844 (1,539 ) Interest expense 138,298 — 137,083 1,574 1,515 (139,844 ) 138,626 Other loss, net 2,800 — 5,165 — — — 7,965 Equity in net loss of subsidiaries (108,352 ) — — — — 108,352 — Net loss $ (111,152 ) $ — $ (107,409 ) $ (942 ) $ (56 ) $ 108,407 $ (111,152 ) Other comprehensive income 13,838 — 13,838 — — (13,838 ) 13,838 Comprehensive loss $ (97,314 ) $ — $ (93,571 ) $ (942 ) $ (56 ) $ 94,569 $ (97,314 ) Verso Paper Holdings LLC Condensed Consolidating Statements of Operations and Comprehensive Income Year Ended December 31, 2012 (Dollars in thousands) Parent Issuer Subsidiary Issuer Guarantor Subsidiaries Non- Guarantor Subsidiary Non- Guarantor Affiliate Eliminations Consolidated Net sales $ — $ — $ 1,474,612 $ — $ — $ — $ 1,474,612 Cost of products sold (exclusive of depreciation, amortization, and depletion) — — 1,272,630 — — — 1,272,630 Depreciation, amortization, and depletion — — 117,014 1,164 55 (55 ) 118,178 Selling, general, and administrative expenses — — 76,039 (1,707 ) 32 — 74,364 Restructuring charges — — 102,404 — — — 102,404 Other operating income — — (60,594 ) — — — (60,594 ) Interest income (129,801 ) — (1,523 ) — (1,546 ) 131,347 (1,523 ) Interest expense 129,801 — 126,399 1,575 1,515 (131,347 ) 127,943 Other loss, net 8,244 — (864 ) — — — 7,380 Equity in net loss of subsidiaries $ (157,926 ) $ — $ — $ — $ — $ 157,926 $ — Net loss (166,170 ) — (156,893 ) (1,032 ) (56 ) 157,981 (166,170 ) Other comprehensive income 3,385 $ — 3,385 $ — $ — (3,385 ) 3,385 Comprehensive loss $ (162,785 ) $ — $ (153,508 ) $ (1,032 ) $ (56 ) $ 154,596 $ (162,785 ) Verso Paper Holdings LLC Condensed Consolidating Statements of Cash Flows Year Ended December 31, 2014 (Dollars in thousands) Parent Issuer Subsidiary Issuer Guarantor Subsidiaries Non- Guarantor Subsidiary Non- Guarantor Affiliate Eliminations Consolidated Net cash used in operating activities $ — $ — $ (60,051 ) $ 1,708 $ — $ — $ (58,343 ) Cash flows from investing activities: Proceeds from sale of assets — — 766 43 — — 809 Transfers (to) from restricted cash — — 2,222 (1,378 ) — — 844 Capital expenditures — — (41,743 ) (220 ) — — (41,963 ) Other investing activities — — 15,020 — — — 15,020 Advances to subsidiaries (326,680 ) — — — — 326,680 — Payments from subsidiaries 276,311 — — — — (276,311 ) — Net cash used in investing activities (50,369 ) — (23,735 ) (1,555 ) — 50,369 (25,290 ) Cash flows from financing activities: Borrowings on revolving credit facilities 298,250 — — 135,199 — — 433,449 Payments on revolving credit facilities (235,250 ) — — (105,199 ) — — (340,449 ) Repayments of long-term debt (13,310 ) — — — — — (13,310 ) Contribution from Verso 717 — — — — — 717 Cash distributions (38 ) — — — — — (38 ) Return of capital to parent (1,296 ) 1,296 — Debt issuance costs — — — (2,435 ) — — (2,435 ) Advances from parent — — 326,680 — — (326,680 ) — Payments to parent (248,598 ) (26,417 ) 275,015 — Net cash provided by (used in) financing activities 50,369 — 78,082 (148 ) — (50,369 ) 77,934 Change in cash and cash equivalents — — (5,704 ) 5 — — (5,699 ) Cash and cash equivalents at beginning of period — — 11,230 — 10 — 11,240 Cash and cash equivalents at end of period $ — $ — $ 5,526 $ 5 $ 10 $ — $ 5,541 Verso Paper Holdings LLC Condensed Consolidating Statements of Cash Flows Year Ended December 31, 2013 (Dollars in thousands) Parent Issuer Subsidiary Issuer Guarantor Subsidiaries Non- Guarantor Subsidiary Non- Guarantor Affiliate Eliminations Consolidated Net cash used in operating activities $ — $ — $ (27,609 ) $ 154 $ (7 ) $ — $ (27,462 ) Cash flows from investing activities: Proceeds from sale of assets — — 28,397 — — — 28,397 Transfers to restricted cash — — (1,338 ) (154 ) — — (1,492 ) Capital expenditures — — (40,660 ) — — — (40,660 ) Return of capital to Parent Issuer 8,653 — — — — (8,653 ) — Advances to subsidiaries (145,000 ) — — — — 145,000 — Payments from subsidiaries 145,360 — — — — (145,360 ) — Net cash provided by (used in) investing activities 9,013 — (13,601 ) (154 ) — (9,013 ) (13,755 ) Cash flows from financing activities: Borrowings on revolving credit facilities 145,000 — — — — — 145,000 Payments on revolving credit facilities (145,000 ) — — — — — (145,000 ) Debt issuance costs (220 ) — — — — — (220 ) Return of capital to Verso (8,653 ) — — — — — (8,653 ) Cash distributions (140 ) — — — — — (140 ) Return of capital to Parent Issuer — — (8,653 ) — — 8,653 — Advances from parent — — 145,000 — — (145,000 ) — Payments to parent — — (145,360 ) — — 145,360 — Net cash used in financing activities (9,013 ) — (9,013 ) — — 9,013 (9,013 ) Change in cash and cash equivalents — — (50,223 ) — (7 ) — (50,230 ) Cash and cash equivalents at beginning of period — — 61,453 — 17 — 61,470 Cash and cash equivalents at end of period $ — $ — $ 11,230 $ — $ 10 $ — $ 11,240 Advances to and payments from subsidiaries amounts have been corrected to be presented in investing activities in conformity with current year presentation. Verso Paper Holdings LLC Condensed Consolidating Statements of Cash Flows Year Ended December 31, 2012 (Dollars in thousands) Parent Issuer Subsidiary Issuer Guarantor Subsidiaries Non-Guarantor Subsidiary Non- Guarantor Affiliate Eliminations Consolidated Net cash provided by operating activities $ — $ — $ 9,449 $ 1,909 $ (56 ) $ — $ 11,302 Cash flows from investing activities: Proceeds from insurance settlement — — 51,003 — — — 51,003 Proceeds from sale of fixed assets — — 1,731 — — — 1,731 Transfers (to) from restricted cash — — 184 (78 ) — — 106 Capital expenditures — — (68,585 ) 8,676 — — (59,909 ) Advances to subsidiaries (454,467 ) — — — — 454,467 — Payment from subsidiaries 492,025 — 10,507 — — (502,532 ) — Net cash provided by (used in) investing activities 37,558 — (5,160 ) 8,598 — (48,065 ) (7,069 ) Cash flows from financing activities: Borrowings on revolving credit facilities 112,500 — — — — — 112,500 Payments on revolving credit facilities (112,500 ) — — — — — (112,500 ) Proceeds from long-term debt 341,191 — — — — — 341,191 Repayments of long-term debt (354,984 ) — — — — — (354,984 ) Debt issuance costs (24,459 ) — — — (24,459 ) Contribution from parent 776 — — — — — 776 Cash distributions (82 ) — — (10,507 ) — 10,507 (82 ) Advances from parent — — 454,467 — — (454,467 ) — Payments to parent — — (492,025 ) — — 492,025 — Net cash used in financing activities (37,558 ) — (37,558 ) (10,507 ) — 48,065 (37,558 ) Change in cash and cash equivalents — — (33,269 ) — (56 ) — (33,325 ) Cash and cash equivalents at beginning of period — — 94,722 — 73 — 94,795 Cash and cash equivalents at end of period $ — $ — $ 61,453 $ — $ 17 $ — $ 61,470 Advances to and payments from subsidiaries amounts have been corrected to be presented in investing activities in conformity with current year presentation. |