Packaging Corporation of America Reports Second Quarter 2016 Results
Packaging Corporation of America (NYSE: PKG) today reported second quarter 2016 net income of $116 million, or $1.23 per share
and $1.25 per share excluding special items. Second quarter net sales were $1.42 billion in 2016 and $1.45 billion in 2015.
Diluted earnings per share attributable
to Packaging Corporation of America shareholders |
|
|
|
|
|
Three Months Ended |
|
|
June 30 |
|
|
2016 |
|
2015 |
|
Change |
Reported Diluted EPS |
|
$ |
1.23 |
|
|
$ |
1.16 |
|
|
$ |
0.07 |
Special Items Expense (1) |
|
0.02 |
|
|
0.02 |
|
|
— |
Diluted EPS excluding Special items |
|
$ |
1.25 |
|
|
$ |
1.18 |
|
|
$ |
0.07 |
|
|
|
|
|
|
|
(1) For descriptions and amounts of our special items see page 4.
|
The $.07 per share increase in second quarter 2016 earnings, compared to the second quarter of 2015, was driven primarily by
higher corrugated products volumes ($.04), lower costs for energy ($.06), fiber ($.05), freight ($.04) and a lower share count
resulting from share repurchases ($.04). These items were partially offset by lower domestic containerboard and corrugated products
prices and mix ($.04), lower containerboard export prices ($.03), lower containerboard domestic and export volume ($.04), lower
pulp volume ($.02), lower white paper and pulp prices and mix ($.01), and higher depreciation and other fixed costs ($.02).
Financial information by segment is summarized below and in the schedules with this release.
|
|
(dollars in millions) |
|
|
Three Months Ended |
|
|
June 30 |
|
|
2016 |
|
2015 |
Segment income (loss) |
|
|
|
|
Packaging |
|
$ 192.4 |
|
$ 194.6 |
Paper |
|
24.4 |
|
23.4 |
Corporate and Other |
|
(16.6) |
|
(20.4) |
|
|
$ 200.2 |
|
$ 197.6 |
|
|
|
|
|
Segment income (loss) excluding special items |
|
|
|
|
Packaging |
|
$ 194.7 |
|
$ 195.3 |
Paper |
|
24.7 |
|
23.4 |
Corporate and Other |
|
(16.3) |
|
(18.4) |
|
|
$ 203.1 |
|
$ 200.3 |
|
|
|
|
|
EBITDA excluding special items |
|
|
|
|
Packaging |
|
$ 266.7 |
|
$ 267.4 |
Paper |
|
38.7 |
|
37.1 |
Corporate and Other |
|
(15.0) |
|
(17.4) |
|
|
$ 290.4 |
|
$ 287.1 |
|
|
|
|
|
Corrugated products shipments were up 2.2% in total and up 0.6% per workday compared to the second quarter of 2015. Packaging
segment price and mix was lower than the second quarter of 2015, but up compared to the first quarter of 2016. Containerboard
production was 926,000 tons, and containerboard inventory was flat compared to the end of the first quarter of 2016 and the end of
the second quarter of 2015.
Paper segment price and mix was lower than the second quarter of 2015, but higher than the first quarter of 2016. White paper
sales volume was up slightly and pulp volume was lower compared to the second quarter of 2015, while volume for both white paper
and pulp was lower than the first quarter of 2016 primarily due to scheduled annual outages at two mills.
Commenting on reported results, Mark W. Kowlzan, Chairman and CEO, said, “We achieved record second quarter earnings despite
lower pricing in packaging and paper products. Our corrugated products volume for the quarter set all-time records for both total
shipments as well as shipments per day, and corrugated prices and mix were up compared to first quarter 2016 levels. White paper
prices and mix showed positive trends towards the end of the quarter as a result of the previously announced price increases.
Operationally, we had another exceptional quarter as manufacturing and freight costs across our packaging and paper mills were
outstanding and we successfully completed four annual outages.”
“Looking ahead to the third quarter,” Mr. Kowlzan added, “we expect higher containerboard, corrugated products and white paper
shipments. Paper prices should move higher reflecting continued realization of the announced price increases, and our annual outage
costs will be lower. We expect a less rich mix in corrugated products and higher prices for recycled fiber, electricity and fuels.
Considering these items, we expect third quarter earnings of $1.30 per share. Finally, as previously announced, we are on track to
close the acquisition of TimBar later in the third quarter.”
We provide information regarding our use of non-GAAP financial measures and reconciliations of historical non-GAAP financial
measures presented in this press release to the most comparable measure reported in accordance with GAAP in the schedules to this
press release. We present our earnings expectation for the upcoming quarter excluding special items as special items are difficult
to predict and quantify and may reflect the effect of future events. We currently expect special items in the third quarter to
include fees, expenses and purchase accounting charges relating to the TimBar acquisition. Additional special items may arise due
to third quarter events.
PCA is the fourth largest producer of containerboard and corrugated packaging products in the United States and the third
largest producer of uncoated freesheet paper in North America. PCA operates eight mills and 90 corrugated products plants and
related facilities.
Conference Call Information:
WHAT:
|
|
Packaging Corporation of America’s 2nd Quarter 2016 Earnings Conference Call |
|
WHEN:
|
|
Thursday, July 21, 2016 at 10:00 a.m. Eastern Time |
|
CALL-IN
|
|
(855) 730-0288 (U.S. and Canada) or (832) 412-2295 (International) |
NUMBER:
|
|
Dial in by 9:45 a.m. Eastern Time |
|
|
Conference Call Leader: Mr. Mark Kowlzan |
|
WEBCAST:
|
|
http://www.packagingcorp.com
|
|
REBROADCAST DATES:
|
|
July 21, 2016 1:00 p.m. Eastern Time through August 4, 2016 11:59 p.m. Eastern
Time |
|
REBROADCAST NUMBERS:
|
|
(855) 859-2056 (U.S. and Canada) or (404) 537-3406 (International) |
|
|
Passcode: 55069110 |
|
|
|
Some of the statements in this press release are forward-looking statements. Forward-looking statements include statements about
our future earnings and financial condition, the benefits and timing of completion of the TimBar acquisition, our industry and our
business strategy. Statements that contain words such as “ will”, “should”, “anticipate”, “believe”, “expect”, “intend”,
“estimate”, “hope” or similar expressions, are forward-looking statements. These forward-looking statements are based on the
current expectations of PCA. Because forward-looking statements involve inherent risks and uncertainties, the plans, actions and
actual results of PCA could differ materially. Among the factors that could cause plans, actions and results to differ materially
from PCA’s current expectations include the following: the impact of general economic conditions; conditions in the paper and
packaging industries, including competition, product demand and product pricing; fluctuations in wood fiber and recycled fiber
costs; fluctuations in purchased energy costs; the possibility of unplanned outages or interruptions at our principal facilities;
and legislative or regulatory requirements, particularly concerning environmental matters, as well as those identified under Item
1A. Risk Factors in PCA’s Annual Report on Form 10-K for the year ended December 31, 2015 filed with the Securities and Exchange
Commission and available at the SEC’s website at “www.sec.gov”.
Packaging Corporation of America |
Consolidated Earnings Results |
Unaudited |
(dollars in millions, except per-share data) |
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Six Months Ended |
|
|
|
June 30 |
|
June 30 |
|
|
|
2016 |
|
2015 |
|
2016 |
|
2015 |
|
Net sales |
|
$ |
1,417.4 |
|
|
$ |
1,454.3 |
|
|
$ |
2,818.4 |
|
|
$ |
2,880.0 |
|
|
Cost of sales |
|
|
(1,097.3 |
) |
(1)
|
|
(1,136.6 |
) |
(2)(3)
|
|
(2,199.3 |
) |
(1)
|
|
(2,285.3 |
) |
(2)(3)
|
Gross profit |
|
|
320.1 |
|
|
|
317.7 |
|
|
|
619.1 |
|
|
|
594.7 |
|
|
Selling, general, and administrative expenses |
|
|
(114.8 |
) |
|
|
(115.9 |
) |
(3)
|
|
(229.1 |
) |
|
|
(233.2 |
) |
(3)
|
Other expense, net |
|
|
(5.1 |
) |
(1)
|
|
(4.2 |
) |
(2)
|
|
(9.0 |
) |
(1)
|
|
(6.8 |
) |
(2)
|
Income from operations |
|
|
200.2 |
|
|
|
197.6 |
|
|
|
381.0 |
|
|
|
354.7 |
|
|
Interest expense, net |
|
|
(22.5 |
) |
|
|
(22.2 |
) |
|
|
(44.1 |
) |
|
|
(41.4 |
) |
|
Income before taxes |
|
|
177.7 |
|
|
|
175.4 |
|
|
|
336.9 |
|
|
|
313.3 |
|
|
Provision for income taxes |
|
|
(61.8 |
) |
|
|
(61.4 |
) |
|
|
(117.3 |
) |
|
|
(108.5 |
) |
|
Net income |
|
$ |
115.9 |
|
|
$ |
114.0 |
|
|
$ |
219.6 |
|
|
$ |
204.8 |
|
|
Earnings per share: |
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
1.23 |
|
|
$ |
1.16 |
|
|
$ |
2.32 |
|
|
$ |
2.09 |
|
|
Diluted |
|
$ |
1.23 |
|
|
$ |
1.16 |
|
|
$ |
2.32 |
|
|
$ |
2.08 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Computation of diluted earnings per share under the two class
method: |
|
|
|
|
|
|
|
Net income |
|
$ |
115.9 |
|
|
$ |
114.0 |
|
|
$ |
219.6 |
|
|
$ |
204.8 |
|
|
Less: Distributed and undistributed income available to participating
securities |
|
|
(1.2 |
) |
|
|
(1.4 |
) |
|
|
(2.3 |
) |
|
|
(2.6 |
) |
|
Net income attributable to PCA shareholders |
|
$ |
114.7 |
|
|
$ |
112.6 |
|
|
$ |
217.3 |
|
|
$ |
202.2 |
|
|
Diluted weighted average shares outstanding |
|
|
93.3 |
|
|
|
96.9 |
|
|
|
93.7 |
|
|
|
97.0 |
|
|
Diluted earnings per share |
|
$ |
1.23 |
|
|
$ |
1.16 |
|
|
$ |
2.32 |
|
|
$ |
2.08 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental financial information: |
|
|
|
|
|
|
|
|
|
Capital spending |
|
$ |
68.9 |
|
|
$ |
86.3 |
|
|
$ |
121.8 |
|
|
$ |
141.9 |
|
|
Cash balance |
|
$ |
213.6 |
|
|
$ |
163.7 |
|
|
$ |
213.6 |
|
|
$ |
163.7 |
|
|
(1) The three and six months ended June 30, 2016 include closure costs related to corrugated products facilities and a paper
products facility. The closure costs are recorded within "Other expense, net" and "Cost of sales", as appropriate. See page 3 for
amounts recorded in each period.
The three months ended June 30, 2016 include $0.3 million of acquisition-related costs for the announced TimBar Corporation
acquisition, which we recorded in "Other expense, net".
The three months ended June 30, 2016 include $0.9 million of costs related to our withdrawal from a multiemployer pension plan
for one of our corrugated products facilities. The costs correspond to our share of the pension plan's unfunded vested benefits,
which we recorded in "Other expense, net".
(2) The three and six months ended June 30, 2015 include restructuring charges at our mill in DeRidder, Louisiana, which were
recorded in "Other expense, net" and "Cost of sales", as appropriate. See page 3 for amounts recorded in each period.
The six months ended June 30, 2015 includes a $3.6 million tax credit from the State of Louisiana related to our capital
investment and the jobs retained at the DeRidder, Louisiana mill, which was recorded as a benefit in "Other expense, net".
The three and six months ended June 30, 2015 include Boise acquisition integration-related and other costs, primarily recorded
in "Other expense, net". See page 3 for the amounts recorded in each period.
(3) Certain amounts in prior periods' consolidated financial statements have been revised to correct an error in the previous
presentation totaling $6.0 million reclassified from “Selling, general, and administrative expenses” to “Cost of Sales” for both
the three and six months ended June 30, 2015.
|
|
|
|
|
|
|
|
|
Packaging Corporation of America |
Segment Information |
Unaudited |
(dollars in millions) |
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Six Months Ended |
|
|
June 30 |
|
June 30 |
|
|
2016 |
|
2015 |
|
2016 |
|
2015 |
Segment sales |
|
|
|
|
|
|
|
|
Packaging |
|
$ |
1,125.3 |
|
|
$ |
1,142.2 |
|
|
$ |
2,220.8 |
|
|
$ |
2,241.5 |
|
Paper |
|
|
266.8 |
|
|
|
281.1 |
|
|
|
547.3 |
|
|
|
578.4 |
|
Intersegment eliminations and other |
|
|
25.3 |
|
|
|
31.0 |
|
|
|
50.3 |
|
|
|
60.1 |
|
|
|
$ |
1,417.4 |
|
|
$ |
1,454.3 |
|
|
$ |
2,818.4 |
|
|
$ |
2,880.0 |
|
|
|
|
|
|
|
|
|
|
Segment income (loss) |
|
|
|
|
|
|
|
|
Packaging |
|
$ |
192.4 |
|
|
$ |
194.6 |
|
|
$ |
353.9 |
|
|
$ |
335.7 |
|
Paper |
|
|
24.4 |
|
|
|
23.4 |
|
|
|
60.5 |
|
|
|
59.0 |
|
Corporate and Other |
|
|
(16.6 |
) |
|
|
(20.4 |
) |
|
|
(33.4 |
) |
|
|
(40.0 |
) |
Income from operations |
|
|
200.2 |
|
|
|
197.6 |
|
|
|
381.0 |
|
|
|
354.7 |
|
Interest expense, net |
|
|
(22.5 |
) |
|
|
(22.2 |
) |
|
|
(44.1 |
) |
|
|
(41.4 |
) |
Income before taxes |
|
$ |
177.7 |
|
|
$ |
175.4 |
|
|
$ |
336.9 |
|
|
$ |
313.3 |
|
|
|
|
|
|
|
|
|
|
Segment income (loss) excluding special items (1) |
|
|
|
|
|
|
|
|
Packaging |
|
$ |
194.7 |
|
|
$ |
195.3 |
|
|
$ |
358.1 |
|
|
$ |
347.6 |
|
Paper |
|
|
24.7 |
|
|
|
23.4 |
|
|
|
61.7 |
|
|
|
59.0 |
|
Corporate and Other |
|
|
(16.3 |
) |
|
|
(18.4 |
) |
|
|
(33.1 |
) |
|
|
(35.4 |
) |
|
|
$ |
203.1 |
|
|
$ |
200.3 |
|
|
$ |
386.7 |
|
|
$ |
371.2 |
|
|
|
|
|
|
|
|
|
|
EBITDA excluding special items (1) |
|
|
|
|
|
|
|
|
Packaging |
|
$ |
266.7 |
|
|
$ |
267.4 |
|
|
$ |
503.4 |
|
|
$ |
489.4 |
|
Paper |
|
|
38.7 |
|
|
|
37.1 |
|
|
|
89.8 |
|
|
|
86.4 |
|
Corporate and Other |
|
|
(15.0 |
) |
|
|
(17.4 |
) |
|
|
(30.6 |
) |
|
|
(33.4 |
) |
|
|
$ |
290.4 |
|
|
$ |
287.1 |
|
|
$ |
562.6 |
|
|
$ |
542.4 |
|
(1)Segment income (loss) excluding special items, earnings before interest, income taxes, and depreciation, amortization, and
depletion (EBITDA), and EBITDA excluding special items are non-GAAP financial measures. Management excludes special items as it
believes these items are not necessarily reflective of the ongoing results of operations of our business. We present these measures
because they provide a means to evaluate the performance of our segments and our company on an ongoing basis using the same
measures that are used by our management, because these measures assist in providing a meaningful comparison between periods
presented and because these measures are frequently used by investors and other interested parties in the evaluation of companies
and the performance of their segments. The tables included in "Reconciliation of Non-GAAP Financial Measures" on the following
pages reconcile the non-GAAP measures with the most directly comparable GAAP measures. Any analysis of non-GAAP financial measures
should be done only in conjunction with results presented in accordance with GAAP. The non-GAAP measures are not intended to be
substitutes for GAAP financial measures and should not be used as such.
|
|
|
|
|
|
|
|
|
Packaging Corporation of America |
Reconciliation of Non-GAAP Financial Measures |
Unaudited |
(dollars in millions) |
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Six Months Ended |
|
|
June 30 |
|
June 30 |
|
|
2016 |
|
2015 |
|
2016 |
|
2015 |
Packaging |
|
|
|
|
|
|
|
|
Segment income |
|
$ |
192.4 |
|
|
$ |
194.6 |
|
|
$ |
353.9 |
|
|
$ |
335.7 |
|
Facilities closure costs |
|
|
1.4 |
|
|
|
— |
|
|
|
3.3 |
|
|
|
— |
|
Multiemployer pension withdrawal |
|
|
0.9 |
|
|
|
— |
|
|
|
0.9 |
|
|
|
— |
|
DeRidder restructuring |
|
|
— |
|
|
|
(1.0 |
) |
|
|
— |
|
|
|
9.3 |
|
Integration-related and other costs |
|
|
— |
|
|
|
1.7 |
|
|
|
— |
|
|
|
2.6 |
|
Segment income excluding special items (1) |
|
$ |
194.7 |
|
|
$ |
195.3 |
|
|
$ |
358.1 |
|
|
$ |
347.6 |
|
|
|
|
|
|
|
|
|
|
Paper |
|
|
|
|
|
|
|
|
Segment income |
|
$ |
24.4 |
|
|
$ |
23.4 |
|
|
$ |
60.5 |
|
|
$ |
59.0 |
|
Facilities closure costs |
|
|
0.3 |
|
|
|
— |
|
|
|
1.2 |
|
|
|
— |
|
Segment income excluding special items (1) |
|
$ |
24.7 |
|
|
$ |
23.4 |
|
|
$ |
61.7 |
|
|
$ |
59.0 |
|
|
|
|
|
|
|
|
|
|
Corporate and Other |
|
|
|
|
|
|
|
|
Segment loss |
|
$ |
(16.6 |
) |
|
$ |
(20.4 |
) |
|
$ |
(33.4 |
) |
|
$ |
(40.0 |
) |
Acquisition-related costs |
|
|
0.3 |
|
|
|
— |
|
|
|
0.3 |
|
|
|
— |
|
Integration-related and other costs |
|
|
— |
|
|
|
2.0 |
|
|
|
— |
|
|
|
4.6 |
|
Segment loss excluding special items (1) |
|
$ |
(16.3 |
) |
|
$ |
(18.4 |
) |
|
$ |
(33.1 |
) |
|
$ |
(35.4 |
) |
|
|
|
|
|
|
|
|
|
Income from operations |
|
$ |
200.2 |
|
|
$ |
197.6 |
|
|
$ |
381.0 |
|
|
$ |
354.7 |
|
|
|
|
|
|
|
|
|
|
Income from operations, excluding special items (1) |
|
$ |
203.1 |
|
|
$ |
200.3 |
|
|
$ |
386.7 |
|
|
$ |
371.2 |
|
|
|
|
|
|
|
|
|
|
(1) See footnote (1) on page 2, for a discussion of non-GAAP financial
measures. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Packaging Corporation of America |
Reconciliation of Non-GAAP Financial Measures |
Unaudited |
(dollars in millions) |
Net Income and EPS Excluding Special Items
(1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30 |
|
|
2016 |
|
2015 |
|
|
Income |
|
|
|
|
|
|
|
Income |
|
|
|
|
|
|
|
|
before |
|
Income |
|
|
|
Diluted |
|
before |
|
Income |
|
|
|
Diluted |
|
|
taxes |
|
Taxes |
|
Net Income |
|
EPS |
|
taxes |
|
Taxes |
|
Net Income |
|
EPS |
As reported |
|
$ |
177.7 |
|
$ |
(61.8 |
) |
|
$ |
115.9 |
|
$ |
1.23 |
|
$ |
175.4 |
|
|
$ |
(61.4 |
) |
|
$ |
114.0 |
|
|
$ |
1.16 |
|
Special items (2): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Facilities closure costs |
|
|
1.7 |
|
|
(0.7 |
) |
|
|
1.0 |
|
|
0.01 |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Acquisition related costs |
|
|
0.3 |
|
|
(0.1 |
) |
|
|
0.2 |
|
|
— |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Multiemployer pension withdrawal |
|
|
0.9 |
|
|
(0.3 |
) |
|
|
0.6 |
|
|
0.01 |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
DeRidder restructuring |
|
|
— |
|
|
— |
|
|
|
— |
|
|
— |
|
|
(1.0 |
) |
|
|
0.3 |
|
|
|
(0.7 |
) |
|
|
(0.01 |
) |
Integration-related and other costs |
|
|
— |
|
|
— |
|
|
|
— |
|
|
— |
|
|
3.7 |
|
|
|
(1.4 |
) |
|
|
2.3 |
|
|
|
0.03 |
|
Total special items |
|
|
2.9 |
|
|
(1.1 |
) |
|
|
1.8 |
|
|
0.02 |
|
|
2.7 |
|
|
|
(1.1 |
) |
|
|
1.6 |
|
|
|
0.02 |
|
Excluding special items |
|
$ |
180.6 |
|
$ |
(62.9 |
) |
|
$ |
117.7 |
|
$ |
1.25 |
|
$ |
178.1 |
|
|
$ |
(62.5 |
) |
|
$ |
115.6 |
|
|
$ |
1.18 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30 |
|
|
2016 |
|
2015 |
|
|
Income |
|
|
|
|
|
|
|
Income |
|
|
|
|
|
|
|
|
before |
|
Income |
|
|
|
Diluted |
|
before |
|
Income |
|
|
|
Diluted |
|
|
taxes |
|
Taxes |
|
Net Income |
|
EPS |
|
taxes |
|
Taxes |
|
Net Income |
|
EPS |
As reported |
|
$ |
336.9 |
|
$ |
(117.3 |
) |
|
$ |
219.6 |
|
$ |
2.32 |
|
$ |
313.3 |
|
|
$ |
(108.5 |
) |
|
$ |
204.8 |
|
|
$ |
2.08 |
|
Special items (2): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Facilities closure costs |
|
|
4.5 |
|
|
(1.6 |
) |
|
|
2.9 |
|
|
0.03 |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Acquisition related costs |
|
|
0.3 |
|
|
(0.1 |
) |
|
|
0.2 |
|
|
— |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Multiemployer pension withdrawal |
|
|
0.9 |
|
|
(0.3 |
) |
|
|
0.6 |
|
|
0.01 |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
DeRidder restructuring |
|
|
— |
|
|
— |
|
|
|
— |
|
|
— |
|
|
9.3 |
|
|
|
(3.4 |
) |
|
|
5.9 |
|
|
|
0.06 |
|
Integration-related and other costs |
|
|
— |
|
|
— |
|
|
|
— |
|
|
— |
|
|
7.2 |
|
|
|
(2.7 |
) |
|
|
4.5 |
|
|
|
0.05 |
|
Total special items |
|
|
5.7 |
|
|
(2.0 |
) |
|
|
3.7 |
|
|
0.04 |
|
|
16.5 |
|
|
|
(6.1 |
) |
|
|
10.4 |
|
|
|
0.11 |
|
Excluding special items |
|
$ |
342.6 |
|
$ |
(119.3 |
) |
|
$ |
223.3 |
|
$ |
2.36 |
|
$ |
329.8 |
|
|
$ |
(114.6 |
) |
|
$ |
215.2 |
|
|
$ |
2.19 |
|
(1) Net income and earnings per share excluding special items are non-GAAP financial measures. Management excludes special items
as it believes these items are not necessarily reflective of the ongoing results of operations of our business. We present these
measures because they provide a means to evaluate the performance of our company on an ongoing basis using the same measures that
are used by our management, because these measures assist in providing a meaningful comparison between periods presented and
because these measures are frequently used by investors and other interested parties in the evaluation of companies and their
performance. Any analysis of non-GAAP financial measures should be done only in conjunction with results presented in accordance
with GAAP. The non-GAAP measures are not intended to be substitutes for GAAP financial measures and should not be used as such.
(2) Special items are tax-effected at a combined federal and state income tax rate in effect for the period the special items
were recorded. For all periods presented, income taxes on special items represent the current amount of tax. For more information
related to these items, see the footnotes to the Consolidated Earnings Results on page 1.
|
|
|
|
|
|
|
|
|
Packaging Corporation of America |
Reconciliation of Non-GAAP Financial Measures |
Unaudited |
(dollars in millions) |
EBITDA and EBITDA Excluding Special Items
(1) |
|
|
|
|
|
|
|
|
|
EBITDA represents income before interest (interest expense and interest
income), income taxes, and depreciation, amortization, and depletion. The following table reconciles net income to EBITDA and
EBITDA excluding special items: |
|
|
|
|
|
|
|
Three Months Ended |
|
Six Months Ended |
|
|
June 30 |
|
June 30 |
|
|
2016 |
|
2015 |
|
2016 |
|
2015 |
Net income |
|
$ |
115.9 |
|
$ |
114.0 |
|
|
$ |
219.6 |
|
$ |
204.8 |
Interest expense, net |
|
|
22.5 |
|
|
22.2 |
|
|
|
44.1 |
|
|
41.4 |
Provision for income taxes |
|
|
61.8 |
|
|
61.4 |
|
|
|
117.3 |
|
|
108.5 |
Depreciation, amortization, and depletion |
|
|
87.6 |
|
|
86.8 |
|
|
|
176.3 |
|
|
180.2 |
EBITDA (1) |
|
$ |
287.8 |
|
$ |
284.4 |
|
|
$ |
557.3 |
|
$ |
534.9 |
Special items: |
|
|
|
|
|
|
|
|
Facilities closure costs |
|
|
1.4 |
|
|
— |
|
|
|
4.1 |
|
|
— |
Acquisition related costs |
|
|
0.3 |
|
|
— |
|
|
|
0.3 |
|
|
— |
Multiemployer pension withdrawal |
|
|
0.9 |
|
|
— |
|
|
|
0.9 |
|
|
— |
DeRidder restructuring |
|
|
— |
|
|
(1.0 |
) |
|
|
— |
|
|
0.3 |
Integration-related and other costs |
|
|
— |
|
|
3.7 |
|
|
|
— |
|
|
7.2 |
EBITDA excluding special items (1) |
|
$ |
290.4 |
|
$ |
287.1 |
|
|
$ |
562.6 |
|
$ |
542.4 |
|
|
|
|
|
|
|
|
|
(1) See footnote (1) on page 2, for a discussion of non-GAAP financial
measures. |
|
|
|
|
|
|
|
|
|
Packaging Corporation of America |
Reconciliation of Non-GAAP Financial Measures |
Unaudited |
(dollars in millions) |
|
|
|
|
|
|
|
|
|
The following table reconciles segment income (loss) to EBITDA excluding
special items: |
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Six Months Ended |
|
|
June 30 |
|
June 30 |
|
|
2016 |
|
2015 |
|
2016 |
|
2015 |
Packaging |
|
|
|
|
|
|
|
|
Segment income |
|
$ |
192.4 |
|
|
$ |
194.6 |
|
|
$ |
353.9 |
|
|
$ |
335.7 |
|
Depreciation, amortization, and depletion |
|
|
72.0 |
|
|
|
72.1 |
|
|
|
145.3 |
|
|
|
150.8 |
|
EBITDA (1) |
|
|
264.4 |
|
|
|
266.7 |
|
|
|
499.2 |
|
|
|
486.5 |
|
Facilities closure costs |
|
|
1.4 |
|
|
|
— |
|
|
|
3.3 |
|
|
|
— |
|
Multiemployer pension withdrawal |
|
|
0.9 |
|
|
|
— |
|
|
|
0.9 |
|
|
|
— |
|
DeRidder restructuring |
|
|
— |
|
|
|
(1.0 |
) |
|
|
— |
|
|
|
0.3 |
|
Integration-related and other costs |
|
|
— |
|
|
|
1.7 |
|
|
|
— |
|
|
|
2.6 |
|
EBITDA excluding special items (1) |
|
$ |
266.7 |
|
|
$ |
267.4 |
|
|
$ |
503.4 |
|
|
$ |
489.4 |
|
|
|
|
|
|
|
|
|
|
Paper |
|
|
|
|
|
|
|
|
Segment income |
|
$ |
24.4 |
|
|
$ |
23.4 |
|
|
$ |
60.5 |
|
|
$ |
59.0 |
|
Depreciation, amortization, and depletion |
|
|
14.3 |
|
|
|
13.7 |
|
|
|
28.5 |
|
|
|
27.4 |
|
EBITDA (1) |
|
|
38.7 |
|
|
|
37.1 |
|
|
|
89.0 |
|
|
|
86.4 |
|
Facilities closure costs |
|
|
— |
|
|
|
— |
|
|
|
0.8 |
|
|
|
— |
|
EBITDA excluding special items (1) |
|
$ |
38.7 |
|
|
$ |
37.1 |
|
|
$ |
89.8 |
|
|
$ |
86.4 |
|
|
|
|
|
|
|
|
|
|
Corporate and Other |
|
|
|
|
|
|
|
|
Segment loss |
|
$ |
(16.6 |
) |
|
$ |
(20.4 |
) |
|
$ |
(33.4 |
) |
|
$ |
(40.0 |
) |
Depreciation, amortization, and depletion |
|
|
1.3 |
|
|
|
1.0 |
|
|
|
2.5 |
|
|
|
2.0 |
|
EBITDA (1) |
|
|
(15.3 |
) |
|
|
(19.4 |
) |
|
|
(30.9 |
) |
|
|
(38.0 |
) |
Acquisition related costs |
|
|
0.3 |
|
|
|
— |
|
|
|
0.3 |
|
|
|
— |
|
Integration-related and other costs |
|
|
— |
|
|
|
2.0 |
|
|
|
— |
|
|
|
4.6 |
|
EBITDA excluding special items (1) |
|
$ |
(15.0 |
) |
|
$ |
(17.4 |
) |
|
$ |
(30.6 |
) |
|
$ |
(33.4 |
) |
|
|
|
|
|
|
|
|
|
EBITDA excluding special items (1) |
|
$ |
290.4 |
|
|
$ |
287.1 |
|
|
$ |
562.6 |
|
|
$ |
542.4 |
|
|
|
|
|
|
|
|
|
|
(1) See footnote (1) on page 2, for a discussion of non-GAAP financial
measures. |
Packaging Corporation of America
Barbara Sessions
INVESTOR RELATIONS: (877) 454-2509
PCA’s Website:
www.packagingcorp.com
View source version on businesswire.com: http://www.businesswire.com/news/home/20160720006473/en/