Exhibit 99.1
NEWS RELEASE
Sylvamo Quarterly Results Exceed Outlook
MEMPHIS, Tenn. – Aug. 9, 2024 – Sylvamo (NYSE: SLVM), the world’s paper company, is releasing second quarter 2024 earnings.
Financial Highlights – Second Quarter vs. First Quarter
•Net income of $83 million ($1.98 per diluted share) vs. $43 million ($1.02 per diluted share)
•Adjusted operating earnings1 of $83 million ($1.98 per diluted share) vs. $45 million ($1.07 per diluted share)
•Adjusted EBITDA2 of $164 million (18% margin) vs. $118 million (13% margin)
•Cash provided by operating activities of $115 million vs. $27 million
•Free cash flow3 of $62 million vs. $(33) million
Commercial and Operational Highlights – Second Quarter vs. First Quarter
•Price and mix improved by $26 million due to pulp and paper price realizations in all regions and a better mix in Latin America
•Volume increased by $8 million due to seasonally stronger demand in Latin America
•Operations and other costs improved by $10 million due primarily to solid operations and seasonally lower costs
•Planned maintenance outage expenses increased by $4 million
•Input and transportation costs decreased by $6 million, driven primarily by North America
Third Quarter Outlook
•Adjusted EBITDA of $170 million to $185 million
•Compared to the second quarter:
◦Price and mix are expected to be slightly unfavorable up to $5 million due to mix
◦Volume is projected to increase by $10 million to $15 million, driven by Latin America and North America
◦Operations and other costs are expected to increase by $10 million to $15 million due primarily to higher unabsorbed fixed costs from economic downtime
◦Input and transportation costs are projected to increase by $5 million to $10 million due to fiber in Latin America and energy in North America
◦Total planned maintenance outage expenses are expected to decrease by $28 million
1
Management Summary from Chairman and Chief Executive Officer Jean-Michel Ribiéras
In the second quarter, price and mix were favorable and input costs largely remained stable compared to last quarter. Uncoated freesheet conditions improved in the first half of the year, with year-over-year demand up in Europe and North America and down slightly in Latin America. After successfully completing our heaviest planned maintenance outage quarter of 2024, we have more than 70% of our annual planned maintenance outages behind us.
On July 31, we refinanced long-term debt to extend our debt maturity profile and take advantage of a favorable financing market. We also sent notice for the redemption of all outstanding 7% notes and will use a new term loan facility with a 2031 maturity to pay for it. Our long-term debt balance remains stable. The terms, conditions and credit spreads are generally consistent with those in place before refinancing. Our strong balance sheet provides us the flexibility to address macro conditions and downside risks while investing in high-return opportunities through the cycle.
We continue to allocate capital to generate long-term shareowner value. This year, we repurchased $30 million of our shares and have $120 million remaining on our $150 million share repurchase authorization from September 2023. Our board of directors declared a 50% dividend increase for the third quarter from $0.30 per share to $0.45 per share, which we paid July 29. This was the third dividend increase in the last two years. As of today, we have distributed $43 million through three quarterly dividends in 2024. We are committed to return at least 40% of our free cash flow to shareowners this year through share repurchases and dividends.
We continue to develop a pipeline of more than $200 million of high-return capital projects, which will allow us to grow our earnings and cash flows as we reinvest in our business in the coming years.
We are making good progress with Project Horizon, our structural cost reduction program to streamline overhead, manufacturing and supply chain costs. Before inflation, we are on target to achieve run rate savings of $110 million by the end of 2024.
1 Adjusted Operating Earnings (non-GAAP) are net income (GAAP), net of tax and net special items. Management uses this measure to focus on ongoing operations and believes it is useful to investors because it enables them to perform meaningful comparisons of past and present combined operating results. The Company believes that using this information, along with net income, provides for a more complete analysis of the results of operations. Net income is the most directly comparable GAAP measure. For more information regarding net special items, see the information under the heading Effects of Net Special Items and the Condensed Consolidated Statement of Operations and related notes included later in this release.
2 Adjusted EBITDA (non-GAAP) is net income (GAAP), net of tax, plus the sum of income taxes, net interest expense (income), depreciation, amortization and cost of timber harvested, stock-based compensation, and, when applicable for the periods reported, net special items. Management uses this measure in managing the operating performance of our business and believes that Adjusted EBITDA and Adjusted EBITDA Margin provide investors and analysts meaningful insights into our operating performance and Adjusted EBITDA is a relevant metric for the third-party debt. The Company believes that using this information, along with net income, provides for a more complete analysis of the results of its operations. Net income is the most directly comparable GAAP measure. For more information regarding net special items, see the information under the heading Effects of Net Special Items and the Condensed Consolidated Statement of Operations and related notes included later in this release.
3 Free Cash Flow is a non-GAAP measure and the most directly comparable GAAP measure is cash provided by operating activities. Management utilizes this measure in connection with managing our business and believes that Free Cash Flow is useful to investors as a liquidity measure because it measures the amount of cash generated that is available, after reinvesting in the business, to maintain a strong balance sheet and service debt, and return cash to shareowners. It should not be inferred that the entire Free Cash Flow amount is available for discretionary expenditures. Free Cash Flow also enables investors to perform meaningful comparisons between past and present periods.
2
Select Financial Measures
| (In millions) | Second Quarter 2024 | First Quarter 2024 | Second Quarter 2023 | ||||||||||||||
| Net Sales | $ | 933 | $ | 905 | $ | 919 | |||||||||||
| Net Income | 83 | 43 | 49 | ||||||||||||||
| Business Segment Operating Profit | 122 | 72 | 82 | ||||||||||||||
| Adjusted Operating Earnings | 83 | 45 | 49 | ||||||||||||||
| Adjusted EBITDA | 164 | 118 | 124 | ||||||||||||||
| Cash Provided By Operating Activities | 115 | 27 | 77 | ||||||||||||||
Free Cash Flow | 62 | (33) | 33 | ||||||||||||||
Segment Information
Sylvamo uses business segment operating profit to measure the earnings performance of its businesses and is calculated as set forth in footnote (e) under the "Sales and Earnings by Business Segment" table (page 7). Second quarter 2024 net sales by business segment and operating profit by business segment compared with the first quarter of 2024 and the second quarter of 2023 are as follows:
Business Segment Results
| (In millions) | Second Quarter 2024 | First Quarter 2024 | Second Quarter 2023 | ||||||||||||||
| Net Sales by Business Segment | |||||||||||||||||
| Europe | $ | 206 | $ | 207 | $ | 210 | |||||||||||
| Latin America | 245 | 216 | 250 | ||||||||||||||
| North America | 493 | 490 | 474 | ||||||||||||||
| Inter-segment Sales | (11) | (8) | (15) | ||||||||||||||
| Net Sales | $ | 933 | $ | 905 | $ | 919 | |||||||||||
| Operating Profit by Business Segment | |||||||||||||||||
| Europe | $ | 8 | $ | (4) | $ | (11) | |||||||||||
| Latin America | 37 | 14 | 48 | ||||||||||||||
| North America | 77 | 62 | 45 | ||||||||||||||
| Business Segment Operating Profit | $ | 122 | $ | 72 | $ | 82 | |||||||||||
Operating profits in the second quarter of 2024:
Europe - $8 million compared with $(4) million in the first quarter of 2024. Earnings were higher due to higher price and mix and lower operating and input costs which more than offset higher unabsorbed costs due to economic downtime.
Latin America - $37 million compared with $14 million in the first quarter of 2024. Earnings were higher due to higher price and mix, higher volumes, lower operating costs and lower planned maintenance outages which more than offset higher input costs.
North America - $77 million compared with $62 million in the first quarter of 2024. Earnings were higher due to higher price and mix and lower operating and input costs which more than offset higher planned maintenance outages.
Effective Tax Rate
The reported effective tax rate for the second quarter of 2024 was 27%, compared to 28% for the first quarter of 2024. The higher rate for the first quarter was due to the mix of earnings in our regions.
Excluding net special items, the effective tax rate for the second quarter of 2024 was 27%, compared with 28% for the first quarter of 2024.
3
The effective tax rate excluding net special items is a non-GAAP financial measure and is calculated by adjusting the income tax provision and rate to exclude the tax effect at the applicable statutory rate of net special items. Management believes that this presentation provides useful information to investors by providing a more meaningful comparison of the income tax rate between past and present periods.
Effects of Net Special Items
Net special items in the second quarter of 2024 amounted to a net after-tax charge of $0 million ($0.00 per diluted share), compared with a net after-tax charge of $2 million ($0.05 per diluted share) in the first quarter of 2024.
Earnings Webcast
The company will host an audio webcast at 10 a.m. EDT / 9 a.m. CDT. All interested parties are invited to listen at investors.sylvamo.com.
Parties who wish to participate should call +1-844-867-6169 (U.S.) or +1-409-207-6975 (international) and use access code 4990882. Participants should call in no later than 9:45 a.m. EDT / 8:45 a.m. CDT.
Replays are available at investors.sylvamo.com for one year and by phone for 90 days, beginning at approximately 2 p.m. EDT / 1 p.m. CDT the day of the call. To listen to the replay by phone, call +1-866-207-1041 (U.S.) or +1-402-970-0847 (international) and use access code 8081310.
Investor Contact: Hans Bjorkman, 901-519-8030, hans.bjorkman@sylvamo.com
Media Contact: Adam Ghassemi, 901-519-8115, adam.ghassemi@sylvamo.com
About Sylvamo
Sylvamo Corporation (NYSE: SLVM) is the world's paper company with mills in Europe, Latin America and North America. Our vision is to be the employer, supplier and investment of choice. We transform renewable resources into papers that people depend on for education, communication and entertainment. Headquartered in Memphis, Tennessee, we employ more than 6,500 colleagues. Net sales for 2023 were $3.7 billion. For more information, please visit Sylvamo.com.
Forward-Looking Statements
This news release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, including the information under the headings "Third Quarter Outlook" and "Management Summary from Chairman and Chief Executive Officer Jean-Michel Ribiéras." Any or all forward-looking statements may turn out to be incorrect, and our actual actions and results could differ materially from what they express or imply, because they involve known and unknown risks, uncertainties and other factors, many of which are beyond our control. These risks, uncertainties, and other factors include those disclosed in the heading "Risk Factors" in our Annual Report on Form 10-K for the year ended Dec. 31, 2023, filed with the U.S. Securities and Exchange Commission (SEC) and in our subsequent filings with the SEC, available on our website, Sylvamo.com. These forward-looking statements reflect our current expectations, and we undertake no obligation to publicly update any forward-looking statements, whether because of new information, future events or otherwise.
4
SYLVAMO CORPORATION
Condensed Consolidated Statement of Operations
Preliminary and Unaudited
(In millions, except per share amounts)
Three Months Ended June 30, | Three Months Ended March 31, 2024 | Six Months Ended June 30, | ||||||||||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||||||||
| Net Sales | $ | 933 | $ | 919 | $ | 905 | $ | 1,838 | $ | 1,860 | ||||||||||||||||||||||
| Costs and Expenses | ||||||||||||||||||||||||||||||||
| Cost of products sold | 684 | (a) | 721 | 716 | (c) | 1,400 | 1,390 | (e) | ||||||||||||||||||||||||
| Selling and administrative expenses | 82 | (b) | 76 | 74 | (d) | 156 | (b) | 159 | (f) | |||||||||||||||||||||||
| Depreciation, amortization and cost of timber harvested | 37 | 34 | 39 | 76 | 69 | |||||||||||||||||||||||||||
| Taxes other than payroll and income taxes | 8 | 6 | 7 | 15 | 12 | |||||||||||||||||||||||||||
| Interest expense (income), net | 9 | 12 | 9 | 18 | 19 | (g) | ||||||||||||||||||||||||||
| Income Before Income Taxes | 113 | 70 | 60 | 173 | 211 | |||||||||||||||||||||||||||
| Income tax provision | 30 | 21 | 17 | 47 | 65 | |||||||||||||||||||||||||||
| Net Income | $ | 83 | $ | 49 | $ | 43 | $ | 126 | $ | 146 | ||||||||||||||||||||||
| Earnings Per Share | ||||||||||||||||||||||||||||||||
| Basic | $ | 2.02 | $ | 1.16 | $ | 1.04 | $ | 3.06 | $ | 3.44 | ||||||||||||||||||||||
| Diluted | $ | 1.98 | $ | 1.14 | $ | 1.02 | $ | 3.00 | $ | 3.40 | ||||||||||||||||||||||
| Average Shares of Common Stock Outstanding - Diluted | 42 | 43 | 42 | 42 | 43 | |||||||||||||||||||||||||||
The accompanying notes are an integral part of this condensed consolidated statement of operations.
Three Months and Six Months Ended June 30, 2024
(a) Includes pre-tax gain of $1 million ($1 million after taxes) for the three months ended June 30, 2024, to adjust the recognition of a foreign value-added tax refund in Brazil.
(b) Includes pre-tax loss of $1 million ($1 million after taxes) for the three and six months ended June 30, 2024, for certain severance costs related to our salaried workforce and a pre-tax loss of $2 million ($1 million after taxes) for the six months ended June 30, 2024, for integration costs related to the Nymölla acquisition.
Three Months Ended March 31, 2024
(c) Includes pre-tax loss of $1 million ($1 million after taxes) for other charges.
(d) Includes pre-tax loss of $2 million ($1 million after taxes) for integration costs related to the Nymölla acquisition.
Six Months Ended June 30, 2023
(e) Includes incremental expense of $9 million ($7 million after taxes) related to the impact of the step-up of acquired Nymölla inventory sold during the first quarter.
(f) Includes a pre-tax loss of $4 million ($3 million after taxes) for transaction costs related to the Nymölla acquisition and a pre-tax loss of $4 million ($3 million after taxes) for professional and legal fees related to negotiations resulting in a shareholder cooperation agreement.
(g) Includes $9 million ($6 million after taxes) of interest income related to tax settlements and a pre-tax loss of $5 million ($4 million after taxes) related to debt extinguishment costs.
5
SYLVAMO CORPORATION
Reconciliation of Net Income to Adjusted Operating Earnings
Preliminary and Unaudited
(In millions, except per share amounts)
Three Months Ended June 30, | Three Months Ended March 31, 2024 | Six Months Ended June 30, | ||||||||||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||||||||
| Net Income | $ | 83 | $ | 49 | $ | 43 | $ | 126 | $ | 146 | ||||||||||||||||||||||
| Add back: Net special items expense (income) | — | — | 2 | 2 | 11 | |||||||||||||||||||||||||||
| Adjusted Operating Earnings | $ | 83 | $ | 49 | $ | 45 | $ | 128 | $ | 157 | ||||||||||||||||||||||
Three Months Ended June 30, | Three Months Ended March 31, 2024 | Six Months Ended June 30, | ||||||||||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||||||||
| Diluted Earnings Per Common Share as Reported | $ | 1.98 | $ | 1.14 | $ | 1.02 | $ | 3.00 | $ | 3.40 | ||||||||||||||||||||||
| Add back: Net special items expense (income) | — | — | 0.05 | 0.05 | 0.25 | |||||||||||||||||||||||||||
| Adjusted Operating Earnings Per Share | $ | 1.98 | $ | 1.14 | $ | 1.07 | $ | 3.05 | $ | 3.65 | ||||||||||||||||||||||
6
SYLVAMO CORPORATION
Sales and Earnings by Business Segment
Preliminary and Unaudited
(In millions)
Net Sales by Business Segment
Three Months Ended June 30, | Three Months Ended March 31, 2024 | Six Months Ended June 30, | ||||||||||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||||||||
| Europe | $ | 206 | $ | 210 | $ | 207 | $ | 413 | $ | 440 | ||||||||||||||||||||||
| Latin America | 245 | 250 | 216 | 461 | 472 | |||||||||||||||||||||||||||
| North America | 493 | 474 | 490 | 983 | 979 | |||||||||||||||||||||||||||
| Inter-segment Sales | (11) | (15) | (8) | (19) | (31) | |||||||||||||||||||||||||||
| Net Sales | $ | 933 | $ | 919 | $ | 905 | $ | 1,838 | $ | 1,860 | ||||||||||||||||||||||
Operating Profit by Business Segment
Three Months Ended June 30, | Three Months Ended March 31, 2024 | Six Months Ended June 30, | ||||||||||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||||||||
| Europe | $ | 8 | $ | (11) | $ | (4) | $ | 4 | $ | 12 | ||||||||||||||||||||||
| Latin America | 37 | 48 | 14 | 51 | 94 | |||||||||||||||||||||||||||
| North America | 77 | 45 | 62 | 139 | 142 | |||||||||||||||||||||||||||
| Business Segment Operating Profit | $ | 122 | $ | 82 | $ | 72 | $ | 194 | $ | 248 | ||||||||||||||||||||||
| Income Before Income Taxes | $ | 113 | $ | 70 | $ | 60 | $ | 173 | $ | 211 | ||||||||||||||||||||||
| Interest expense (income), net | 9 | 12 | 9 | 18 | 19 | (c) | ||||||||||||||||||||||||||
| Net special items expense (income) | — | (a) | — | 3 | (b) | 3 | (a) | 18 | (d) | |||||||||||||||||||||||
| Business Segment Operating Profit (e) | $ | 122 | $ | 82 | $ | 72 | $ | 194 | $ | 248 | ||||||||||||||||||||||
Three and Six Months Ended June 30, 2024
(a) Includes pre-tax loss of $1 million ($1 million after taxes) for the three and six months ended June 30, 2024, for certain severance costs related to our salaried workforce and a pre-tax loss of $2 million ($1 million after taxes) for the six months ended June 30, 2024, for integration costs related to the Nymölla acquisition. Also includes pre-tax gain of $1 million ($1 million after taxes) for the three months ended June 30, 2024, to adjust the recognition of a foreign value-added tax refund in Brazil.
Three Months Ended March 31, 2024
(b) Includes pre-tax loss of $2 million ($1 million after taxes) for integration costs related to the Nymölla acquisition and pre-tax loss of $1 million ($1 million after taxes) for other charges.
Six Months Ended June 30, 2023
(c) Includes $9 million ($6 million after taxes) of interest income related to tax settlements and a pre-tax loss of $5 million ($4 million after taxes) related to debt extinguishment costs.
(d) Includes pre-tax loss of $4 million ($3 million after taxes) for integration costs related to the Nymölla acquisition, a pre-tax loss of $4 million ($3 million after taxes) for professional and legal fees related to negotiations resulting in a shareholder cooperation agreement and incremental expense of $9 million ($7 million after taxes) related to the impact of the step-up of acquired Nymölla inventory sold during the first quarter.
(e) As set forth in the chart above, business segment operating profit is defined as income before income taxes, but excluding net interest expense (income) and net special items. Business segment operating profit is a measure reported to our management for purposes of making decisions about allocating resources to our business segments and assessing the performance of our business segments.
7
Reconciliation of Net Income to Adjusted EBITDA and Adjusted EBITDA Margin
Preliminary and Unaudited
(In millions)
Three Months Ended June 30, | Three Months Ended March 31, 2024 | Six Months Ended June 30, | ||||||||||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||||||||
| Net Income | $ | 83 | $ | 49 | $ | 43 | $ | 126 | $ | 146 | ||||||||||||||||||||||
| Adjustments: | ||||||||||||||||||||||||||||||||
| Income tax provision | 30 | 21 | 17 | 47 | 65 | |||||||||||||||||||||||||||
| Interest expense (income), net | 9 | 12 | 9 | 18 | 19 | |||||||||||||||||||||||||||
| Depreciation, amortization and cost of timber harvested | 37 | 34 | 39 | 76 | 69 | |||||||||||||||||||||||||||
| Stock-based compensation | 5 | 8 | 7 | 12 | 15 | |||||||||||||||||||||||||||
| Net special items expense (income) | — | — | 3 | 3 | 18 | |||||||||||||||||||||||||||
| Adjusted EBITDA | $ | 164 | $ | 124 | $ | 118 | $ | 282 | $ | 332 | ||||||||||||||||||||||
| Net Sales | $ | 933 | $ | 919 | $ | 905 | $ | 1,838 | $ | 1,860 | ||||||||||||||||||||||
| Adjusted EBITDA Margin | 17.6% | 13.5% | 13.0% | 15.3% | 17.8% | |||||||||||||||||||||||||||
Adjusted EBITDA and Adjusted EBITDA Margin by Business Segment
Three Months Ended June 30, | Three Months Ended March 31, 2024 | Six Months Ended June 30, | ||||||||||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||||||||
| Adjusted EBITDA | ||||||||||||||||||||||||||||||||
| Europe | $ | 17 | $ | (3) | $ | 5 | $ | 22 | $ | 28 | ||||||||||||||||||||||
| Latin America | 55 | 67 | 34 | 89 | 130 | |||||||||||||||||||||||||||
| North America | 92 | 60 | 79 | 171 | 174 | |||||||||||||||||||||||||||
| Total Business Segment Adjusted EBITDA | $ | 164 | $ | 124 | $ | 118 | $ | 282 | $ | 332 | ||||||||||||||||||||||
| Net Sales (excluding inter-segment sales eliminations) | ||||||||||||||||||||||||||||||||
| Europe | $ | 206 | $ | 210 | $ | 207 | $ | 413 | $ | 440 | ||||||||||||||||||||||
| Latin America | 245 | 250 | 216 | 461 | 472 | |||||||||||||||||||||||||||
| North America | 493 | 474 | 490 | 983 | 979 | |||||||||||||||||||||||||||
| Total Business Segment Net Sales | $ | 944 | $ | 934 | $ | 913 | $ | 1,857 | $ | 1,891 | ||||||||||||||||||||||
| Adjusted EBITDA Margin | ||||||||||||||||||||||||||||||||
| Europe | 8% | (1)% | 2% | 5% | 6% | |||||||||||||||||||||||||||
| Latin America | 22% | 27% | 16% | 19% | 28% | |||||||||||||||||||||||||||
| North America | 19% | 13% | 16% | 17% | 18% | |||||||||||||||||||||||||||
8
SYLVAMO CORPORATION
Condensed Consolidated Balance Sheet
Preliminary and Unaudited
(In millions)
| June 30, 2024 | December 31, 2023 | ||||||||||
| Assets | |||||||||||
| Current Assets | |||||||||||
| Cash and temporary investments | $ | 145 | $ | 220 | |||||||
| Restricted cash | 60 | 60 | |||||||||
| Accounts and notes receivable, net | 411 | 428 | |||||||||
| Contract assets | 32 | 27 | |||||||||
| Inventories | 412 | 404 | |||||||||
| Other current assets | 40 | 54 | |||||||||
| Total Current Assets | 1,100 | 1,193 | |||||||||
| Plants, Properties and Equipment, Net | 955 | 1,002 | |||||||||
| Forestlands | 346 | 364 | |||||||||
| Goodwill | 121 | 139 | |||||||||
| Right of Use Assets | 59 | 58 | |||||||||
| Deferred Charges and Other Assets | 110 | 116 | |||||||||
| Total Assets | $ | 2,691 | $ | 2,872 | |||||||
| Liabilities and Equity | |||||||||||
| Current Liabilities | |||||||||||
| Accounts payable | $ | 389 | $ | 421 | |||||||
| Notes payable and current maturities of long-term debt | 28 | 28 | |||||||||
| Accrued payroll and benefits | 65 | 63 | |||||||||
| Other current liabilities | 172 | 183 | |||||||||
| Total Current Liabilities | 654 | 695 | |||||||||
| Long-Term Debt | 894 | 931 | |||||||||
| Deferred Income Taxes | 162 | 189 | |||||||||
| Other Liabilities | 151 | 156 | |||||||||
| Equity | |||||||||||
| Common stock, $1 par value, 200.0 shares authorized, 44.9 shares and 44.5 shares issued and 41.0 shares and 41.2 shares outstanding at June 30, 2024 and December 31, 2023, respectively | 45 | 45 | |||||||||
| Paid-In Capital | 60 | 48 | |||||||||
| Retained Earnings | 2,317 | 2,222 | |||||||||
| Accumulated Other Comprehensive Loss | (1,397) | (1,256) | |||||||||
| 1,025 | 1,059 | ||||||||||
| Less: Common stock held in treasury, at cost, 3.9 shares and 3.3 shares at June 30, 2024 and December 31, 2023, respectively | (195) | (158) | |||||||||
| Total Equity | 830 | 901 | |||||||||
| Total Liabilities and Equity | $ | 2,691 | $ | 2,872 | |||||||
9
Condensed Consolidated Statement of Cash Flows
Preliminary and Unaudited
(In millions)
| Six Months Ended June 30, | |||||||||||
| 2024 | 2023 | ||||||||||
| Operating Activities | |||||||||||
| Net income | $ | 126 | $ | 146 | |||||||
| Depreciation, amortization, and cost of timber harvested | 76 | 69 | |||||||||
| Deferred income tax provision (benefit), net | — | 4 | |||||||||
| Stock-based compensation | 12 | 15 | |||||||||
| Changes in operating assets and liabilities and other | |||||||||||
| Accounts and notes receivable | (7) | 91 | |||||||||
| Inventories | (20) | (60) | |||||||||
| Accounts payable and accrued liabilities | (26) | (147) | |||||||||
| Other | (19) | 22 | |||||||||
| Cash Provided By Operating Activities | 142 | 140 | |||||||||
| Investment Activities | |||||||||||
| Invested in capital projects | (113) | (105) | |||||||||
| Acquisition of business, net of cash acquired | — | (167) | |||||||||
| Cash Provided By (Used for) Investment Activities | (113) | (272) | |||||||||
| Financing Activities | |||||||||||
| Dividends paid | (25) | (21) | |||||||||
| Issuance of debt | 16 | 437 | |||||||||
| Reduction of debt | (54) | (443) | |||||||||
| Repurchases of common stock | (30) | (40) | |||||||||
| Other | (2) | (6) | |||||||||
| Cash Provided By (Used for) Financing Activities | (95) | (73) | |||||||||
| Effect of Exchange Rate Changes on Cash | (9) | 9 | |||||||||
| Change in Cash, Temporary Investments and Restricted Cash | (75) | (196) | |||||||||
| Cash, Temporary Investments and Restricted Cash | |||||||||||
| Beginning of the period | 280 | 360 | |||||||||
| End of the period | $ | 205 | $ | 164 | |||||||
10
SYLVAMO CORPORATION
Reconciliation of Cash Provided by Operations to Free Cash Flow
Preliminary and Unaudited
(In millions)
Three Months Ended June 30, | Three Months Ended March 31, 2024 | Six Months Ended June 30, | ||||||||||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||||||||
| Cash Provided By Operating Activities | $ | 115 | $ | 77 | $ | 27 | $ | 142 | $ | 140 | ||||||||||||||||||||||
| Adjustments: | ||||||||||||||||||||||||||||||||
| Cash invested in capital projects | (53) | (44) | (60) | (113) | (105) | |||||||||||||||||||||||||||
| Free Cash Flow | $ | 62 | $ | 33 | $ | (33) | $ | 29 | $ | 35 | ||||||||||||||||||||||
SYLVAMO CORPORATION
Reconciliation of Net Income to Adjusted EBITDA - Third Quarter 2024 Outlook
Estimates
(In millions)
Three Months Ended September 30, 2024 | |||||
| Net Income | $84 - $94 | ||||
| Adjustments: | |||||
| Income tax provision | 33 - 38 | ||||
| Interest expense (income), net | 10 | ||||
| Depreciation, amortization and cost of timber harvested | 37 | ||||
| Stock-based compensation | 6 | ||||
| Adjusted EBITDA | $170 - $185 | ||||
The non-GAAP financial measures presented in this release have limitations as analytical tools and should not be considered in isolation or as a substitute for an analysis of our results calculated in accordance with GAAP. In addition, because not all companies use identical calculations, the Company’s presentation of non-GAAP measures in this release may not be comparable to similarly titled measures disclosed by other companies, including companies in the same industry as Sylvamo.
Management believes certain non-U.S. GAAP financial measures, when used in conjunction with information presented in accordance with U.S. GAAP, can facilitate a better understanding of the impact of various factors and trends on the Company’s financial condition and results of operations. Management also uses these non-U.S. GAAP financial measures in making financial, operating and planning decisions and in evaluating the Company’s performance.
11