Clearwater Paper Reports Fourth Quarter and Year End 2024 Results
Clearwater Paper (NYSE:CLW) reported its Q4 and full-year 2024 results following significant strategic changes. The company completed the sale of its tissue business on November 1, 2024, for $1.06 billion and acquired the Augusta, Georgia paperboard facility on May 1, 2024.
Key 2024 highlights include:
- Net sales from continuing operations reached $1.4 billion, up 22% from 2023
- Net loss from continuing operations was $74 million (-$4.41 per share) compared to $49 million profit in 2023
- Total operations net income was $196 million ($11.70 per share), including a $307 million gain from tissue business sale
- Adjusted EBITDA from total operations decreased to $182 million from $281 million in 2023
- Net debt reduced by $199 million
- Paperboard sales volumes increased 63% to 306,692 tons in Q4 2024
Clearwater Paper (NYSE:CLW) ha riportato i risultati del quarto trimestre e dell'intero anno 2024 dopo significativi cambiamenti strategici. L'azienda ha completato la vendita della sua attività di carta igienica il 1° novembre 2024, per 1,06 miliardi di dollari, e ha acquisito lo stabilimento di cartone di Augusta, Georgia, il 1° maggio 2024.
I punti salienti del 2024 includono:
- Le vendite nette dalle operazioni continuative hanno raggiunto 1,4 miliardi di dollari, con un aumento del 22% rispetto al 2023
- La perdita netta dalle operazioni continuative è stata di 74 milioni di dollari (-4,41 dollari per azione) rispetto a un profitto di 49 milioni di dollari nel 2023
- Il reddito netto totale delle operazioni è stato di 196 milioni di dollari (11,70 dollari per azione), inclusi guadagni di 307 milioni di dollari dalla vendita dell'attività di carta igienica
- Il EBITDA rettificato delle operazioni totali è diminuito a 182 milioni di dollari rispetto ai 281 milioni di dollari nel 2023
- Il debito netto è stato ridotto di 199 milioni di dollari
- I volumi di vendita di cartone sono aumentati del 63%, raggiungendo 306.692 tonnellate nel quarto trimestre del 2024
Clearwater Paper (NYSE:CLW) reportó sus resultados del cuarto trimestre y del año completo 2024 tras importantes cambios estratégicos. La empresa completó la venta de su negocio de papel higiénico el 1 de noviembre de 2024, por 1.06 mil millones de dólares, y adquirió la planta de cartón en Augusta, Georgia, el 1 de mayo de 2024.
Los aspectos destacados de 2024 incluyen:
- Las ventas netas de operaciones continuas alcanzaron 1.4 mil millones de dólares, un aumento del 22% en comparación con 2023
- La pérdida neta de operaciones continuas fue de 74 millones de dólares (-4.41 dólares por acción) en comparación con una ganancia de 49 millones de dólares en 2023
- El ingreso neto total de operaciones fue de 196 millones de dólares (11.70 dólares por acción), incluyendo una ganancia de 307 millones de dólares de la venta del negocio de papel higiénico
- El EBITDA ajustado de las operaciones totales disminuyó a 182 millones de dólares desde 281 millones de dólares en 2023
- La deuda neta se redujo en 199 millones de dólares
- Los volúmenes de ventas de cartón aumentaron un 63% a 306,692 toneladas en el cuarto trimestre de 2024
클리어워터 페이퍼 (NYSE:CLW)는 중요한 전략적 변화 이후 2024년 4분기 및 연간 실적을 발표했습니다. 이 회사는 2024년 11월 1일에 10억 6천만 달러에 화장지 사업을 매각했고, 2024년 5월 1일에 조지아주 오거스타에 있는 판지 공장을 인수했습니다.
2024년의 주요 내용은 다음과 같습니다:
- 지속적인 운영에서의 순매출은 14억 달러에 달해 2023년 대비 22% 증가했습니다.
- 지속적인 운영에서의 순손실은 7천4백만 달러(-주당 4.41달러)로, 2023년의 4천9백만 달러의 이익과 비교됩니다.
- 총 운영의 순이익은 1억 9천6백만 달러(주당 11.70달러)로, 화장지 사업 매각에서 3억 7백만 달러의 이익을 포함합니다.
- 총 운영의 조정 EBITDA는 2023년의 2억 8천1백만 달러에서 1억 8천2백만 달러로 감소했습니다.
- 순부채는 1억 9천9백만 달러 감소했습니다.
- 판지 판매량은 2024년 4분기에 306,692톤으로 63% 증가했습니다.
Clearwater Paper (NYSE:CLW) a annoncé ses résultats du quatrième trimestre et de l'année complète 2024 suite à d'importants changements stratégiques. L'entreprise a finalisé la vente de son activité de papier hygiénique le 1er novembre 2024, pour 1,06 milliard de dollars, et a acquis l'usine de carton d'Augusta, en Géorgie, le 1er mai 2024.
Les points forts de 2024 incluent:
- Les ventes nettes des opérations continues ont atteint 1,4 milliard de dollars, en hausse de 22 % par rapport à 2023
- La perte nette des opérations continues s'est élevée à 74 millions de dollars (-4,41 dollars par action) contre un bénéfice de 49 millions de dollars en 2023
- Le revenu net total des opérations était de 196 millions de dollars (11,70 dollars par action), incluant un gain de 307 millions de dollars provenant de la vente de l'activité de papier hygiénique
- Le EBITDA ajusté des opérations totales a diminué à 182 millions de dollars contre 281 millions de dollars en 2023
- La dette nette a été réduite de 199 millions de dollars
- Les volumes de ventes de carton ont augmenté de 63 % pour atteindre 306 692 tonnes au quatrième trimestre 2024
Clearwater Paper (NYSE:CLW) hat seine Ergebnisse für das vierte Quartal und das Gesamtjahr 2024 nach bedeutenden strategischen Veränderungen bekannt gegeben. Das Unternehmen hat am 1. November 2024 sein Tissue-Geschäft für 1,06 Milliarden Dollar verkauft und am 1. Mai 2024 die Papierfabrik in Augusta, Georgia, übernommen.
Wichtige Höhepunkte 2024 sind:
- Der Nettoumsatz aus fortgeführten Aktivitäten erreichte 1,4 Milliarden Dollar, was einem Anstieg von 22 % gegenüber 2023 entspricht
- Der Nettoverlust aus fortgeführten Aktivitäten betrug 74 Millionen Dollar (-4,41 Dollar pro Aktie) im Vergleich zu einem Gewinn von 49 Millionen Dollar im Jahr 2023
- Das Gesamteinkommen aus den Operationen betrug 196 Millionen Dollar (11,70 Dollar pro Aktie), einschließlich eines Gewinns von 307 Millionen Dollar aus dem Verkauf des Tissue-Geschäfts
- Das bereinigte EBITDA aus den Gesamtergebnissen sank auf 182 Millionen Dollar von 281 Millionen Dollar im Jahr 2023
- Die Nettoverschuldung wurde um 199 Millionen Dollar reduziert
- Die Verkaufsvolumen von Papier erhöhten sich im vierten Quartal 2024 um 63 % auf 306.692 Tonnen
- Sale of tissue business for $1.06 billion, strengthening balance sheet
- 22% increase in net sales from continuing operations
- 63% increase in paperboard sales volumes
- $199 million reduction in net debt
- Expected cost savings of $30-40 million in 2025 from restructuring
- Net loss of $74 million from continuing operations vs $49 million profit in 2023
- Adjusted EBITDA declined to $182 million from $281 million in 2023
- 9% decrease in paperboard average selling price to $1,177 per ton in Q4
- Challenging SBS industry conditions with supply exceeding demand
Insights
The strategic transformation of Clearwater Paper marks a pivotal shift in the company's business model, with several key implications for investors:
Strategic Repositioning: The divestiture of the tissue business for
Financial Health: The
Operational Challenges: The
Market Position: The consolidation into a pure-play paperboard company occurs amid challenging industry conditions. While near-term headwinds persist with supply-demand imbalances, the simplified business model could allow for more focused operational optimization and strategic investments.
Future Outlook: The
With the completion of the sale of our tissue business on November 1, 2024, all periods presented include our former tissue segment as discontinued operations and the paperboard segment plus corporate expenses as continuing operations. Total operations includes both continuing and discontinued operations.
2024 FULL YEAR HIGHLIGHTS
-
Acquired
Augusta, Georgia paperboard facility on May 1, 2024; sold tissue business on November 1, 2024 -
Net sales from continuing operations of
, up$1.4 billion 22% compared to 2023, primarily due to incremental volume from ourAugusta acquisition -
Net sales from total operations of
, up$2.2 billion 6% compared to 2023 -
Net loss from continuing operations of
, or 4.41 per diluted share compared to net income from continuing operations of$74 million , or$49 million per diluted share in the last year$2.85 -
Net income from total operations of
or$196 million per diluted share, which includes the gain on sale of our tissue operations of$11.70 ($307 million after tax or$219 million per diluted share) compared to$13.11 , or$108 million per diluted share in last year$6.30 -
Adjusted EBITDA from total operations of
compared to$182 million last year, down primarily due to lower paperboard pricing$281 million -
Reduced net debt by
, repurchased$199 million of outstanding shares$10 million
“2024 was a transformational year for Clearwater Paper. We took significant steps to focus our strategy on becoming a paperboard packaging company. We acquired a high-quality manufacturing facility in
OVERALL FOURTH QUARTER AND FULL YEAR RESULTS
Net sales from total operations were
Net sales from total operations were
Sales Volumes and Prices:
-
Sales volumes were 306,692 tons in the fourth quarter of 2024, an increase of
63% compared to 188,018 tons in the fourth quarter of 2023. Sales volumes were 1,080,898 tons for the year ended 2024 compared to 751,520 tons for the year ended 2023. -
Paperboard average net selling price decreased
9% to per ton for the fourth quarter of 2024, compared to$1,177 per ton in the fourth quarter of 2023. Paperboard average net selling price decreased$1,297 12% to per ton for the year ended 2024, compared to$1,210 per ton for the year ended 2023.$1,375
COMPANY OUTLOOK
“We continue to experience challenging SBS industry conditions, with supply exceeding demand, but we remain optimistic about the future growth prospects of paperboard packaging. We are taking actions to address the resulting near term margin pressure by reducing fixed costs, including eliminating more than
WEBCAST INFORMATION
Clearwater Paper Corporation will discuss these results during an earnings conference call that begins at 2:00 p.m. Pacific Time on February 13, 2025. A live webcast and accompanying supplemental information will be available on the company's website. A replay of the conference call will be available on the website beginning at 5:00 p.m. Pacific Time the same day.
ABOUT CLEARWATER PAPER CORPORATION
Clearwater Paper is a premier independent supplier of paperboard packaging products to North American converters. Headquartered in
USE OF NON-GAAP MEASURES
In this press release, the company presents certain non-GAAP financial information for the quarter and years ended December 31, 2024 and 2023, including Adjusted EBITDA from total operations which includes both continuing and discontinued operations and net sales from total operations which includes both continuing and discontinued. Because these amounts are not in accordance with GAAP, reconciliations to net income as determined in accordance with GAAP are included in the tables at the end of this press release. The company presents these non-GAAP metrics because management believes they assist investors and analysts in comparing the company's performance across reporting periods on a consistent basis by excluding items that the company does not believe are indicative of its core operating performance. In addition, the company uses Adjusted EBITDA from total operations: (i) as a factor in evaluating management’s performance when determining incentive compensation, (ii) to evaluate the effectiveness of the company's business strategies, and (iii) because the company's credit agreement and the indentures governing the company's outstanding notes use metrics similar to Adjusted EBITDA from total operations to measure the company's compliance with certain covenants.
FORWARD-LOOKING STATEMENTS
This press release contains certain “forward-looking” statements within the meaning of Section 27A of Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended by the Private Securities Litigation Reform Act of 1995 as amended, including statements regarding: the recent sale of the company’s consumer products division (tissue business); the company’s expectations regarding paperboard demand; the company’s paperboard strategy, including the company’s plans to grow the company’s paperboard business; the company’s expectation that paperboard represents the best opportunity for steady and sustainable value creation; cost structure improvements and cost saving initiatives; the company’s continued investment in the company’s business; and the company’s ability to take advantage of strategic opportunities as they arise. These forward-looking statements are based on management’s current expectations, estimates, assumptions and projections that are subject to change. The company’s actual results of operations may differ materially from those expressed or implied by the forward-looking statements contained in this press release. Factors that could cause or contribute to such material differences in actual results include, but are not limited to: there may be unexpected costs, charges or expenses resulting from the recent tissue business sale transaction, including purchase price adjustments; competitive responses to the recent tissue business sale transaction; achievement of anticipated financial results and other benefits of the recent tissue business sale transaction; potential risks associated with operating without the tissue business, including less diversification in products offered; changes in the company’s capital structure; there may be stockholder litigation in connection with the recent tissue business sale transaction or the acquisition of the
Clearwater Paper Corporation |
|||||||||||||||
Consolidated Statements of Operations |
|||||||||||||||
(Unaudited) |
|||||||||||||||
|
|
|
|
|
|
||||||||||
|
Three Months Ended December 31, |
|
Twelve Months Ended December 31, |
||||||||||||
(In millions, except per share data) |
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
Net sales |
$ |
387.1 |
|
|
$ |
268.6 |
|
|
$ |
1,383.6 |
|
|
$ |
1,136.0 |
|
Costs and expenses: |
|
|
|
|
|
|
|
||||||||
Cost of sales |
|
372.4 |
|
|
|
232.7 |
|
|
|
1,307.5 |
|
|
|
935.3 |
|
Selling, general and administrative expenses |
|
26.7 |
|
|
|
31.4 |
|
|
|
116.7 |
|
|
|
119.4 |
|
Other operating charges, net |
|
3.7 |
|
|
|
2.1 |
|
|
|
24.0 |
|
|
|
3.2 |
|
Total operating costs and expenses |
|
402.8 |
|
|
|
266.2 |
|
|
|
1,448.1 |
|
|
|
1,057.9 |
|
Income (loss) from operations |
|
(15.7 |
) |
|
|
2.5 |
|
|
|
(64.5 |
) |
|
|
78.1 |
|
Interest expense, net |
|
(5.3 |
) |
|
|
(1.6 |
) |
|
|
(29.2 |
) |
|
|
(9.5 |
) |
Debt retirement costs |
|
(9.1 |
) |
|
|
(3.1 |
) |
|
|
(9.1 |
) |
|
|
(3.1 |
) |
Other non-operating expense (income) |
|
0.7 |
|
|
|
(0.2 |
) |
|
|
1.8 |
|
|
|
0.1 |
|
Total non-operating expense |
|
(13.6 |
) |
|
|
(4.8 |
) |
|
|
(36.6 |
) |
|
|
(12.5 |
) |
Income (loss) from continuing operations before income taxes |
|
(29.3 |
) |
|
|
(2.3 |
) |
|
|
(101.1 |
) |
|
|
65.6 |
|
Income tax provision (benefit) |
|
(9.7 |
) |
|
|
0.2 |
|
|
|
(27.1 |
) |
|
|
16.9 |
|
Income (loss) from continuing operations |
|
(19.6 |
) |
|
|
(2.5 |
) |
|
|
(74.0 |
) |
|
|
48.7 |
|
|
|
|
|
|
|
|
|
||||||||
Income from discontinued operations |
|
4.4 |
|
|
|
26.9 |
|
|
|
73.3 |
|
|
|
78.6 |
|
Gain on sale - discontinued operations |
|
307.2 |
|
|
|
— |
|
|
|
307.2 |
|
|
|
— |
|
Income from discontinued operations before income taxes |
|
311.6 |
|
|
|
26.9 |
|
|
|
380.6 |
|
|
|
78.6 |
|
Income tax provision |
|
92.8 |
|
|
|
6.7 |
|
|
|
110.2 |
|
|
|
19.6 |
|
Income from discontinued operations |
|
218.8 |
|
|
|
20.2 |
|
|
|
270.3 |
|
|
|
59.0 |
|
|
|
|
|
|
|
|
|
||||||||
Net income |
$ |
199.1 |
|
|
$ |
17.6 |
|
|
$ |
196.3 |
|
|
$ |
107.7 |
|
|
|
|
|
|
|
|
|
||||||||
Net income per common share: |
|
|
|
|
|
|
|
||||||||
Income (loss) per share from continuing operations - basic |
$ |
(1.17 |
) |
|
$ |
(0.15 |
) |
|
$ |
(4.41 |
) |
|
$ |
2.89 |
|
Income per share from discontinued operations - basic |
|
13.08 |
|
|
|
1.21 |
|
|
|
16.11 |
|
|
|
3.50 |
|
Net income per share - basic |
|
11.91 |
|
|
|
1.06 |
|
|
|
11.70 |
|
|
|
6.39 |
|
|
|
|
|
|
|
|
|
||||||||
Income (loss) per share from continuing operations - diluted |
|
(1.17 |
) |
|
|
(0.15 |
) |
|
|
(4.41 |
) |
|
|
2.85 |
|
Income per share from discontinued operations - diluted |
|
13.08 |
|
|
|
1.21 |
|
|
|
16.11 |
|
|
|
3.45 |
|
Net income per share - diluted |
$ |
11.91 |
|
|
$ |
1.06 |
|
|
$ |
11.70 |
|
|
$ |
6.30 |
|
|
|
|
|
|
|
|
|
||||||||
Average shares outstanding (in thousands): |
|
|
|
|
|
|
|
||||||||
Basic |
|
16,724 |
|
|
|
16,638 |
|
|
|
16,781 |
|
|
|
16,863 |
|
Diluted |
|
16,724 |
|
|
|
16,638 |
|
|
|
16,781 |
|
|
|
17,091 |
|
Clearwater Paper Corporation |
||||||
Condensed Consolidated Balance Sheets |
||||||
(Unaudited) |
||||||
|
|
|
||||
(In millions) |
December 31, 2024 |
December 31, 2023 |
||||
Assets |
|
|
||||
Current assets: |
|
|
||||
Cash and cash equivalents |
$ |
79.6 |
|
$ |
42.0 |
|
Receivables, net |
|
188.7 |
|
|
96.1 |
|
Inventories, net |
|
258.0 |
|
|
161.2 |
|
Other current assets |
|
19.1 |
|
|
17.4 |
|
Current assets of discontinued operations |
|
— |
|
|
247.5 |
|
Total current assets |
|
545.4 |
|
|
564.1 |
|
Property, plant and equipment |
|
2,328.4 |
|
|
1,608.6 |
|
Accumulated depreciation and amortization |
|
(1,305.4 |
) |
|
(1,247.9 |
) |
Property, plant and equipment, net |
|
1,023.1 |
|
|
360.7 |
|
Goodwill and intangible assets, net |
|
52.9 |
|
|
41.5 |
|
Other assets, net |
|
57.9 |
|
|
47.6 |
|
Long term assets of discontinued operations |
|
— |
|
|
657.9 |
|
Total Assets |
$ |
1,679.2 |
|
$ |
1,671.8 |
|
|
|
|
||||
Liabilities and Stockholders' Equity |
|
|
||||
Current liabilities: |
|
|
||||
Current portion of long-term debt |
$ |
0.6 |
|
$ |
— |
|
Accounts payable and accrued liabilities |
|
319.7 |
|
|
195.5 |
|
Current liabilities of discontinued operations |
|
— |
|
|
90.5 |
|
Total current liabilities |
|
320.4 |
|
|
286.0 |
|
Long-term debt |
|
281.6 |
|
|
439.9 |
|
Liability for pension and other postretirement employee benefits |
|
52.5 |
|
|
54.5 |
|
Deferred tax liabilities and other long-term obligations |
|
170.2 |
|
|
84.6 |
|
Long term liabilities of discontinued operations |
|
— |
|
|
138.1 |
|
Total Liabilities |
|
824.7 |
|
|
1,003.0 |
|
|
|
|
||||
Common stock |
|
— |
|
|
— |
|
Additional paid-in capital |
|
11.5 |
|
|
14.9 |
|
Treasury stock |
|
(3.3 |
) |
|
— |
|
Retained earnings |
|
880.8 |
|
|
684.5 |
|
Accumulated other comprehensive loss, net of tax |
|
(34.5 |
) |
|
(30.7 |
) |
Total Stockholders' Equity |
|
854.6 |
|
|
668.8 |
|
Total Liabilities and Stockholders' Equity |
$ |
1,679.2 |
$ |
1,671.8 |
|
|
Clearwater Paper Corporation |
|||||||||||||||
Consolidated Statements of Cash Flows |
|||||||||||||||
(Unaudited) |
|||||||||||||||
|
|
|
|
||||||||||||
|
Three Months Ended
|
|
Twelve Months Ended
|
||||||||||||
(In millions) |
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
Operating Activities |
|
|
|
|
|
|
|
||||||||
Net income |
$ |
199.1 |
|
|
$ |
17.6 |
|
|
$ |
196.3 |
|
$ |
107.7 |
|
|
Adjustments to reconcile net income to net cash flows provided by (used in) operating activities: |
|
|
|
|
|
|
|
||||||||
Depreciation and amortization |
|
21.5 |
|
|
|
24.7 |
|
|
|
99.8 |
|
|
|
98.6 |
|
Equity-based compensation expense |
|
(1.6 |
) |
|
|
3.0 |
|
|
|
5.6 |
|
|
|
9.9 |
|
Deferred taxes |
|
49.0 |
|
|
|
(7.6 |
) |
|
|
39.0 |
|
|
|
(14.9 |
) |
Defined benefit pension and other postretirement employee benefits |
|
(1.0 |
) |
|
|
(0.5 |
) |
|
|
(4.2 |
) |
|
|
(2.0 |
) |
Gain on sale of business |
|
(307.2 |
) |
|
|
— |
|
|
|
(307.2 |
) |
|
|
— |
|
Amortization of deferred debt costs and debt retirement |
|
9.8 |
|
|
|
3.4 |
|
|
|
11.8 |
|
|
|
4.4 |
|
Loss on sale or impairment associated with assets |
|
0.3 |
|
|
|
0.7 |
|
|
|
1.9 |
|
|
|
2.1 |
|
Changes in operating assets and liabilities, net of acquisitions and divestitures: |
|
|
|
|
|
|
|
||||||||
(Increase) decrease in accounts receivable |
|
4.2 |
|
|
|
(9.2 |
) |
|
|
(58.1 |
) |
|
|
(1.3 |
) |
(Increase) decrease in inventories |
|
18.0 |
|
|
|
14.1 |
|
|
|
12.4 |
|
|
|
4.0 |
|
(Increase) decrease in other current assets |
|
(6.0 |
) |
|
|
(7.8 |
) |
|
|
(2.5 |
) |
|
|
0.8 |
|
Increase (decrease) in accounts payable and accrued liabilities |
|
(19.6 |
) |
|
|
25.6 |
|
|
|
70.2 |
|
|
|
(21.3 |
) |
Other, net |
|
(1.1 |
) |
|
|
1.5 |
|
|
|
(3.0 |
) |
|
|
2.6 |
|
Net cash flows provided by (used in) operating activities |
|
(34.7 |
) |
|
|
65.6 |
|
|
|
61.8 |
|
|
|
190.7 |
|
|
|
|
|
|
|
|
|
||||||||
Investing Activities |
|
|
|
|
|
|
|
||||||||
Additions to property, plant and equipment, net |
|
(33.0 |
) |
|
|
(25.2 |
) |
|
|
(116.6 |
) |
|
|
(73.7 |
) |
Acquisition of business |
|
(0.4 |
) |
|
|
— |
|
|
|
(708.6 |
) |
|
|
— |
|
Proceeds from business divestiture |
|
992.5 |
|
|
|
— |
|
|
|
992.5 |
|
|
|
— |
|
Net cash flows provided by (used in) investing activities |
|
959.1 |
|
|
|
(25.2 |
) |
|
|
167.3 |
|
|
|
(73.7 |
) |
|
|
|
|
|
|
|
|
||||||||
Financing Activities |
|
|
|
|
|
|
|
||||||||
Borrowings on long-term debt |
|
— |
|
|
|
210.0 |
|
|
|
753.4 |
|
|
|
222.0 |
|
Repayments of long-term debt |
|
(880.2 |
) |
|
|
(312.9 |
) |
|
|
(931.1 |
) |
|
|
(325.6 |
) |
Taxes paid related to net share settlement of equity awards |
|
— |
|
|
|
— |
|
|
|
(4.1 |
) |
|
|
(4.7 |
) |
Repurchases of common stock |
|
(3.9 |
) |
|
|
(2.8 |
) |
|
|
(10.0 |
) |
|
|
(17.9 |
) |
Payments for debt issuance costs |
|
(0.7 |
) |
|
|
(2.9 |
) |
|
|
(5.6 |
) |
|
|
(3.1 |
) |
Other, net |
|
4.6 |
|
|
|
— |
|
|
|
5.9 |
|
|
|
— |
|
Net cash flows used in financing activities |
|
(880.3 |
) |
|
|
(108.6 |
) |
|
|
(191.4 |
) |
|
|
(129.3 |
) |
|
|
|
|
|
|
|
|
||||||||
Increase (decrease) in cash, cash equivalents and restricted cash |
|
44.1 |
|
|
|
(68.2 |
) |
|
|
37.7 |
|
|
|
(12.4 |
) |
Cash and cash equivalents at beginning of period |
|
35.5 |
|
|
|
110.2 |
|
|
|
42.0 |
|
|
|
54.4 |
|
Cash and cash equivalents at end of period |
$ |
79.6 |
|
|
$ |
42.0 |
|
|
$ |
79.6 |
|
|
$ |
42.0 |
|
Clearwater Paper Corporation |
|||||||||||||
Reconciliation of Non-GAAP Financial Measures - Total Statement of Operations |
|||||||||||||
(Unaudited) |
|||||||||||||
|
Quarter Ended December 31, 2024 |
||||||||||||
(In millions) |
As reported |
Discontinued
|
Adjustments |
|
Total Operations |
||||||||
Net sales |
$ |
387.1 |
|
$ |
102.1 |
|
$ |
(6.4 |
) |
a |
$ |
482.8 |
|
Costs and expenses: |
|
|
|
|
|
||||||||
Cost of sales |
|
372.4 |
|
|
86.9 |
|
|
(6.4 |
) |
a |
|
452.9 |
|
Selling, general and administrative expenses |
|
26.7 |
|
|
3.4 |
|
|
|
|
30.1 |
|
||
Other operating charges, net |
|
3.7 |
|
|
3.7 |
|
|
|
|
7.3 |
|
||
Gain on sale of discontinued operations |
|
— |
|
|
(307.2 |
) |
|
|
|
(307.2 |
) |
||
Total operating costs and expenses |
|
402.8 |
|
|
(213.2 |
) |
|
|
|
183.1 |
|
||
Total income (loss) from operations |
|
(15.7 |
) |
|
315.3 |
|
|
|
|
299.7 |
|
||
Total non-operating expense |
|
(13.6 |
) |
|
(3.7 |
) |
|
|
|
(17.3 |
) |
||
Total income (loss) from operations before income taxes |
|
(29.3 |
) |
|
311.6 |
|
|
|
|
282.3 |
|
||
Income tax provision (benefit) |
|
(9.7 |
) |
|
92.8 |
|
|
|
|
83.2 |
|
||
Total income (loss) from operations |
|
(19.6 |
) |
$ |
218.8 |
|
|
|
|
||||
Income from discontinued operations, net of tax |
|
218.8 |
|
|
|
|
|
||||||
Net income |
$ |
199.1 |
|
|
|
|
$ |
199.1 |
|
||||
|
|
||||||||||||
|
Quarter Ended December 31, 2023 |
||||||||||||
(In millions) |
As reported |
Discontinued
|
Adjustments |
|
Total Operations |
||||||||
Net sales |
$ |
268.6 |
|
$ |
262.1 |
|
$ |
(17.8 |
) |
a |
$ |
512.9 |
|
Costs and expenses: |
|
|
|
|
|
||||||||
Cost of sales |
|
232.7 |
|
|
223.7 |
|
|
(18.9 |
) |
a |
|
437.5 |
|
Selling, general and administrative expenses |
|
31.4 |
|
|
5.5 |
|
|
|
|
36.9 |
|
||
Other operating charges, net |
|
2.1 |
|
|
0.8 |
|
|
|
|
2.9 |
|
||
Total operating costs and expenses |
|
266.2 |
|
|
228.9 |
|
|
|
|
477.3 |
|
||
Total income from operations |
|
2.5 |
|
|
33.2 |
|
|
|
|
35.6 |
|
||
Total non-operating expense |
|
(4.8 |
) |
|
(6.4 |
) |
|
|
|
(11.2 |
) |
||
Total income (loss) from operations before income taxes |
|
(2.3 |
) |
|
26.8 |
|
|
|
|
24.4 |
|
||
Income tax provision (benefit) |
|
0.2 |
|
|
6.6 |
|
|
|
|
6.8 |
|
||
Total income (loss) from operations |
|
(2.5 |
) |
$ |
20.2 |
|
|
|
|
||||
Income from discontinued operations, net of tax |
|
20.2 |
|
|
|
|
|
||||||
Net income |
$ |
17.6 |
|
|
|
|
$ |
17.6 |
|
||||
a - Represents intercompany transactions between the consumer products division and our remaining entity which under discontinued operations reporting requirements are shown as sales. |
|||||||||||||
Clearwater Paper Corporation |
|||||||||||||
Reconciliation of Non-GAAP Financial Measures - Total Statement of Operations |
|||||||||||||
(Unaudited) |
|||||||||||||
|
Twelve Months Ended December 31, 2024 |
||||||||||||
(In millions) |
As reported |
Discontinued
|
Adjustments |
|
Total Operations |
||||||||
Net sales |
$ |
1,383.6 |
|
$ |
870.3 |
|
$ |
(44.6 |
) |
a |
$ |
2,209.4 |
|
Costs and expenses: |
|
|
|
|
|
||||||||
Cost of sales |
|
1,307.5 |
|
|
733.0 |
|
|
(44.5 |
) |
a |
|
1,996.0 |
|
Selling, general and administrative expenses |
|
116.7 |
|
|
26.2 |
|
|
|
|
142.8 |
|
||
Other operating charges, net |
|
24.0 |
|
|
14.4 |
|
|
|
|
38.4 |
|
||
Gain on sale |
|
— |
|
|
(307.2 |
) |
|
|
|
(307.2 |
) |
||
Total operating costs and expenses |
|
1,448.1 |
|
|
466.4 |
|
|
|
|
1,870.0 |
|
||
Total income (loss) from operations |
|
(64.5 |
) |
|
404.0 |
|
|
|
|
339.4 |
|
||
Total non-operating expense |
|
(36.6 |
) |
|
(23.4 |
) |
|
|
|
(60.0 |
) |
||
Total income (loss) from operations before income taxes |
|
(101.1 |
) |
|
380.6 |
|
|
|
|
279.4 |
|
||
Income tax provision (benefit) |
|
(27.1 |
) |
|
110.2 |
|
|
|
|
83.1 |
|
||
Total income (loss) from operations |
|
(74.0 |
) |
$ |
270.3 |
|
|
|
|
||||
Income from discontinued operations, net of tax |
|
270.3 |
|
|
|
|
|
||||||
Net income |
$ |
196.3 |
|
|
|
|
$ |
196.3 |
|
||||
|
|
||||||||||||
|
Twelve Months Ended December 31, 2023 |
||||||||||||
(In millions) |
As reported |
Discontinued
|
Adjustments |
|
Total Operations |
||||||||
Net sales |
$ |
1,136.0 |
|
$ |
1,023.4 |
|
$ |
(76.6 |
) |
a |
$ |
2,082.8 |
|
Costs and expenses: |
|
|
|
|
|
||||||||
Cost of sales |
|
935.3 |
|
|
892.6 |
|
|
(76.6 |
) |
a |
|
1,751.3 |
|
Selling, general and administrative expenses |
|
119.4 |
|
|
29.4 |
|
|
|
|
148.8 |
|
||
Other operating charges, net |
|
3.2 |
|
|
2.4 |
|
|
|
|
5.6 |
|
||
Total operating costs and expenses |
|
1,057.9 |
|
|
924.3 |
|
|
|
|
1,905.6 |
|
||
Total income from operations |
|
78.1 |
|
|
99.1 |
|
|
|
|
177.2 |
|
||
Total non-operating expense |
|
(12.5 |
) |
|
(20.5 |
) |
|
|
|
(33.0 |
) |
||
Total income from operations before income taxes |
|
65.6 |
|
|
78.6 |
|
|
|
|
144.2 |
|
||
Income tax provision |
|
16.9 |
|
|
19.6 |
|
|
|
|
36.5 |
|
||
Total income from operations |
|
48.7 |
|
$ |
59.0 |
|
|
|
|
||||
Income from discontinued operations, net of tax |
|
59.0 |
|
|
|
|
|
||||||
Net income |
$ |
107.7 |
|
|
|
|
$ |
107.7 |
|
||||
Clearwater Paper Corporation |
|||||||||||||||
Reconciliation of Non-GAAP Financial Measures |
|||||||||||||||
Adjusted EBITDA |
|||||||||||||||
(Unaudited) |
|||||||||||||||
|
|
|
|||||||||||||
|
Three Months Ended
|
|
Twelve Months Ended
|
||||||||||||
(In millions) |
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
Net income (loss) |
$ |
199.1 |
|
|
$ |
17.6 |
|
|
$ |
196.3 |
|
|
$ |
107.7 |
|
Add (deduct): |
|
|
|
|
|
|
|
||||||||
Less: Income from discontinued operations, net of tax |
|
218.8 |
|
|
|
20.2 |
|
|
|
270.3 |
|
|
|
59.0 |
|
Income from continuing operations |
|
(19.6 |
) |
|
|
(2.5 |
) |
|
|
(74.0 |
) |
|
|
48.7 |
|
Income tax provision (benefit) |
|
(9.7 |
) |
|
|
0.2 |
|
|
|
(27.1 |
) |
|
|
16.9 |
|
Interest expense, net |
|
5.3 |
|
|
|
1.6 |
|
|
|
29.2 |
|
|
|
9.5 |
|
Depreciation and amortization expense |
|
21.5 |
|
|
|
10.3 |
|
|
|
69.8 |
|
|
|
40.6 |
|
Inventory revaluation on acquired business |
|
— |
|
|
|
— |
|
|
|
6.8 |
|
|
|
— |
|
Other operating charges, net1 |
|
3.7 |
|
|
|
2.1 |
|
|
|
24.0 |
|
|
|
3.2 |
|
Other non-operating expense (income) |
|
(0.7 |
) |
|
|
0.2 |
|
|
|
(1.8 |
) |
|
|
(0.1 |
) |
Debt retirement costs |
|
9.1 |
|
|
|
3.1 |
|
|
|
9.1 |
|
|
|
3.1 |
|
Adjusted EBITDA from continuing operations |
$ |
9.5 |
|
|
$ |
14.9 |
|
|
$ |
36.0 |
|
|
$ |
121.9 |
|
Income from discontinued operations |
|
218.8 |
|
|
|
20.2 |
|
|
|
270.3 |
|
|
|
59.0 |
|
Depreciation and amortization included in discontinued operations |
|
— |
|
|
|
14.3 |
|
|
|
30.0 |
|
|
|
57.9 |
|
Other operating charges, net included in discontinued operations |
|
3.7 |
|
|
|
0.8 |
|
|
|
14.4 |
|
|
|
2.4 |
|
Inventory adjustment |
|
— |
|
|
|
— |
|
|
|
4.3 |
|
|
|
— |
|
Gain on sale of discontinued operations |
|
(307.2 |
) |
|
|
— |
|
|
|
(307.2 |
) |
|
|
— |
|
Income tax provision included in discontinued operations |
|
92.8 |
|
|
|
6.7 |
|
|
|
110.2 |
|
|
|
19.6 |
|
Non-operating expenses included in discontinued operations |
|
3.7 |
|
|
|
6.4 |
|
|
|
23.4 |
|
|
|
20.3 |
|
Adjusted EBITDA from total operations |
$ |
21.2 |
|
|
$ |
63.3 |
|
|
$ |
181.5 |
|
|
$ |
281.0 |
|
1 |
Other operating charges, net consist of amounts unrelated to ongoing core operating activities. Please refer to Note 10 within Clearwater Paper's Form 10-K filed with the SEC for the year ended December 31, 2024 for the detailed breakout of the annual amount. | |
Clearwater Paper Corporation |
||||||||
Reconciliation of Non-GAAP Financial Measures |
||||||||
(Unaudited) |
||||||||
|
|
|
|
|||||
|
December 31, 2024 |
September 30, 2024 |
|
December 31, 2023 |
|
|||
Calculation of net debt: |
|
|
|
|
|
|||
Current portion of long-term debt |
$ |
0.6 |
$ |
7.4 |
|
$ |
— |
|
Long-term debt |
|
281.6 |
|
1,143.3 |
|
|
439.9 |
|
Add back: |
|
|
|
|
|
|||
Unamortized deferred debt costs |
|
1.8 |
|
7.4 |
|
|
5.1 |
|
Less: |
|
|
|
|
|
|||
Cash and cash equivalents |
|
79.6 |
|
35.5 |
|
|
42.0 |
|
Net debt |
$ |
204.4 |
$ |
1,122.6 |
|
$ |
403.0 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20250213278274/en/
Clearwater Paper Corporation
Investors contact:
Sloan Bohlen
Solebury Strategic Communications
509-344-5906
investorinfo@clearwaterpaper.com
News media:
Virginia Aulin, Vice President, Public Affairs
509-344-5967
Virginia.Aulin@clearwaterpaper.com
Source: Clearwater Paper Corporation
FAQ
How much did Clearwater Paper (CLW) sell its tissue business for in 2024?
What was CLW's net income per share for full-year 2024?
How much did CLW's paperboard sales volume increase in Q4 2024?
What cost savings does CLW expect from its restructuring in 2025?