Verso Corporation Reports Fourth Quarter and Full Year 2021 Financial Results
Verso Corporation (NYSE: VRS) reported Q4 2021 net sales of $328 million, up by 4% year-over-year, and a net income of $13 million, recovering from a net loss of $90 million in Q4 2020. The full year saw a 6% decline in net sales to $1.278 billion due to lower sales volumes. Adjusted EBITDA for Q4 was $74 million, a significant gain from $9 million in Q4 2020. Verso's pending merger with BillerudKorsnäs promises premium value to shareholders at $27.00 per share.
- Q4 2021 net income improved to $13 million from a loss of $90 million in Q4 2020.
- Adjusted EBITDA increased to $74 million in Q4 2021 from $9 million a year earlier.
- Favorable price/mix contributed $57 million to Q4 sales growth.
- Full year net sales declined by $81 million, or 6%, due to lower sales volumes.
- Total sales volume dropped from 1,674 thousand tons in 2020 to 1,407 thousand tons in 2021.
- Inflationary costs increased by $51 million in 2021, impacting profit margins.
MIAMISBURG, Ohio, Feb. 28, 2022 /PRNewswire/ -- Verso Corporation (NYSE: VRS) today reported financial results for the fourth quarter and full year of 2021.
Fourth Quarter 2021 Highlights:
- Net sales of
$328 million , a4% increase over fourth quarter 2020 and a3% decrease over third quarter 2021 - Net income of
$13 million compared to a net loss of$90 million in the fourth quarter of 2020 and net income of$58 million in the third quarter 2021 - Adjusted EBITDA of
$74 million compared to$9 million in the fourth quarter of 2020 and$67 million in the third quarter of 2021
Overview
"Thanks to the efforts of the Verso team, Verso delivered excellent safety results and solid financial performance in the fourth quarter driven by improved sales and operations year-over-year," said Verso President and Chief Executive Officer Randy Nebel. "As we look toward the future, we believe our pending combination with BillerudKorsnäs will enable our customers and employees to benefit from enhanced opportunities as part of a larger, stronger organization. Our full Board believes the proposed merger maximizes value for shareholders, who will receive a significant premium and immediate and certain value for their shares of Verso."
Results of Operations – Comparison of Three Months Ended December 31, 2021 to Three Months Ended December 31, 2020
Three Months Ended | Three Month | ||||
(Dollars in millions) | 2020 | 2021 | $ Change | ||
Net sales | $ 314 | $ 328 | $ 14 | ||
Costs and expenses: | |||||
Cost of products sold (exclusive of depreciation and amortization) | 327 | 252 | (75) | ||
Depreciation and amortization | 87 | 17 | (70) | ||
Selling, general and administrative expenses | 15 | 22 | 7 | ||
Restructuring charges | 8 | 6 | (2) | ||
Other operating (income) expense | (5) | (3) | 2 | ||
Operating income (loss) | (118) | 34 | 152 | ||
Interest expense | - | 1 | 1 | ||
Other (income) expense | (5) | (6) | (1) | ||
Income (loss) before income taxes | (113) | 39 | 152 | ||
Income tax expense (benefit) | (23) | 26 | 49 | ||
Net income (loss) | $ (90) | $ 13 | $ 103 | ||
Comments to Results of Operations - Comparison of Three Months Ended December 31, 2021 to Three Months Ended December 31, 2020
Net sales
Net sales for the three months ended December 31, 2021 increased
Operating income (loss)
Operating income was
Operating results for the three months ended December 31, 2021 were positively impacted by:
- Favorable price/mix of
$57 million driven by price increase realization across all grades, including pulp - Improved operating income of
$12 million resulting from the conversion to our current two mill system - Lower net operating expenses of
$42 million driven by$25 million of lower closed/idled mill spend and$17 million of additional reductions associated with lower wood cost and cost reduction initiatives across our mill system - Lower depreciation expense of
$70 million , primarily due to$65 million in accelerated depreciation related to the closure of our Duluth Mill in December 2020 - Lower Restructuring charges of
$2 million associated with the permanent shutdown of our Duluth Mill in December 2020
Operating results for the three months ended December 31, 2021 were negatively impacted by:
- Lower sales volume resulting in a decrease of
$2 million in net operating income - Inflationary costs of
$20 million driven by purchased pulp, latex, energy and freight - Higher Selling, general and administrative costs of
$7 million primarily driven by costs associated with the Merger Agreement, as well as higher incentive expense, partially offset by lower severance costs - Lower other operating income of
$2 million , primarily related to finalization of the working capital adjustment to the sale of our Androscoggin and Stevens Point mills in 2020
Other (income) expense
Other income for the three months ended December 31, 2021 and 2020 includes income of
Income tax expense (benefit)
Income tax expense of
Results of Operations – Comparison of Twelve Months Ended December 31, 2021 to Twelve Months Ended December 31, 2020
Twelve Months Ended | Twelve Month | ||||
(Dollars in millions) | 2020 | 2021 | $ Change | ||
Net sales | $ 1,359 | $ 1,278 | $ (81) | ||
Costs and expenses: | |||||
Cost of products sold (exclusive of depreciation and amortization) | 1,334 | 1,062 | (272) | ||
Depreciation and amortization | 153 | 154 | 1 | ||
Selling, general and administrative expenses | 77 | 76 | (1) | ||
Restructuring charges | 12 | 23 | 11 | ||
Other operating (income) expense | (89) | (8) | 81 | ||
Operating income (loss) | (128) | (29) | 99 | ||
Interest expense | 1 | 2 | 1 | ||
Other (income) expense | (19) | (25) | (6) | ||
Income (loss) before income taxes | (110) | (6) | 104 | ||
Income tax expense (benefit) | (9) | (3) | 6 | ||
Net income (loss) | $ (101) | $ (3) | $ 98 | ||
Comments to Results of Operations - Comparison of Twelve Months Ended December 31, 2021 to Twelve Months Ended December 31, 2020
Net sales
Net sales for the twelve months ended December 31, 2021 declined by
Operating income (loss)
Operating loss was
Operating results for the twelve months ended December 31, 2021 were positively impacted by:
- Favorable price/mix of
$129 million driven by price increase realization across all grades, including pulp - Improved operating income of
$34 million resulting from the conversion to our current two mill system - Lower net operating expenses of
$78 million primarily driven by lower closed/idled mill spend, as well as lower wood cost, improved performance and cost reduction initiatives across our mill system - Lower planned major maintenance costs of
$7 million driven by reduced scope - Lower Selling, general and administrative expenses of
$1 million driven primarily by cost savings in connection with the sale of the two specialty mills in 2020, offset by higher incentive expense and Merger Agreement costs in 2021
Operating results for the twelve months ended December 31, 2021 were negatively impacted by:
- Lower sales volume resulting in a decrease of
$6 million in net operating income - Inflationary costs of
$51 million driven by purchased pulp, latex, energy and freight - Higher depreciation expense of
$1 million due primarily to$84 million in accelerated depreciation at our Wisconsin Rapids Mill in 2021, partially offset by$65 million in accelerated depreciation associated with the closure of our Duluth Mill in December 2020 and approximately$16 million of nonrecurring depreciation associated with these events - Higher Restructuring charges of
$11 million primarily associated with the permanent shutdown of our Duluth Mill in December 2020 and the No. 14 paper machine and certain other long-lived assets at our Wisconsin Rapids Mill in February 2021 - Lower other operating income of
$81 million , primarily as a result of the$94 million gain on the sale of our Androscoggin and Stevens Point mills in 2020, partially offset by$6 million in insurance recoveries in 2021, associated with a 2019 insurance claim at our Quinnesec Mill
Other (income) expense
Other income for the twelve months ended December 31, 2021 and 2020 includes income of
Income tax expense (benefit)
Income tax benefit of
COVID-19 Pandemic
The COVID-19 pandemic has impacted our operations and financial results since the first quarter of 2020 and continues to have an impact on us. There continue to be significant uncertainties associated with the COVID-19 Pandemic, including with respect to the resurgence of new variants of the virus; whether the vaccines introduced to combat the virus are not effective or public acceptance of such vaccines is not widespread; and the impact of COVID-19 on economic conditions, including with respect to labor market conditions, economic activity, consumer behavior, supply chain shortages and disruptions and inflationary pressure; all of which could have a material impact on our business, financial position, results of operations and cash flows. While we cannot reasonably estimate the full impact of COVID-19 on our business, financial position, results of operations and cash flows, we saw our sales, volume and prices continue to recover during the fourth quarter of 2021.
BillerudKorsnäs Transaction
As announced on December 19, 2021, Verso has entered into a definitive merger agreement (the "Merger Agreement") under which BillerudKorsnäs AB ("BillerudKorsnäs") has agreed to acquire all of the outstanding shares of Verso for a purchase price of
Conference Call
In light of the proposed Merger, Verso will not be hosting a conference call and webcast for analysts and investors or issuing an earnings presentation in conjunction with the release of financial results for the fourth quarter and full year 2021. For further detail and discussion of our financial performance please refer to our upcoming Annual Report on Form 10-K for the year ended December 31, 2021.
Reconciliation of Net Income (Loss) to EBITDA and Adjusted EBITDA
EBITDA consists of earnings before interest, taxes, depreciation and amortization. Adjusted EBITDA reflects adjustments to EBITDA to eliminate the impact of certain items that we do not consider to be indicative of our ongoing performance. We use EBITDA and Adjusted EBITDA as a way of evaluating our performance relative to that of our peers and to assess compliance with our credit facilities. We believe that EBITDA and Adjusted EBITDA are non-GAAP operating performance measures commonly used in our industry that provide investors and analysts with measures of ongoing operating results, unaffected by differences in capital structures, capital investment cycles and ages of related assets among otherwise comparable companies.
We believe that the supplemental adjustments applied in calculating Adjusted EBITDA are reasonable and appropriate to provide additional information to investors.
Because EBITDA and Adjusted EBITDA are not measurements determined in accordance with Generally Accepted Accounting Principles (GAAP) and are susceptible to varying calculations, EBITDA and Adjusted EBITDA, as presented, may not be comparable to similarly titled measures of other companies. You should consider our EBITDA and Adjusted EBITDA in addition to, and not as a substitute for, or superior to, our operating or net income (loss), which are determined in accordance with GAAP.
The following table reconciles Net income (loss) to EBITDA and Adjusted EBITDA for the periods presented:
Three Months | Three Months Ended | Twelve Months Ended | |||||||||
(Dollars in millions) | 2021 | 2020 | 2021 | 2020 | 2021 | ||||||
Net income (loss) | $ 58 | $ (90) | $ 13 | $ (101) | $ (3) | ||||||
Income tax expense (benefit) | (17) | (23) | 26 | (9) | (3) | ||||||
Interest expense | - | - | 1 | 1 | 2 | ||||||
Depreciation and amortization | 18 | 87 | 17 | 153 | 154 | ||||||
EBITDA | $ 59 | $ (26) | $ 57 | $ 44 | $ 150 | ||||||
Adjustments to EBITDA: | |||||||||||
Restructuring charges (1) | - | 8 | 6 | 12 | 23 | ||||||
Luke Mill post-closure costs (2) | (1) | 6 | 2 | 15 | 9 | ||||||
Noncash equity award compensation (3) | 1 | - | 2 | 5 | 5 | ||||||
Gain on Sale of the Androscoggin/Stevens Point Mills (4) | - | (6) | - | (94) | - | ||||||
Loss on Sale of Duluth Mill (5) | - | - | - | - | 3 | ||||||
Duluth and Wisconsin Rapids mills idle/post-closure costs (6) | 3 | 20 | 3 | 37 | 20 | ||||||
(Gain) loss on sale or disposal of assets (7) | - | 1 | (1) | 4 | (1) | ||||||
Stockholders proxy solicitation costs (8) | - | - | - | 4 | - | ||||||
Other severance costs (9) | 2 | 5 | - | 18 | 4 | ||||||
Merger related costs (10) | - | - | 5 | - | 6 | ||||||
Other items, net (11) | 3 | 1 | - | 2 | 4 | ||||||
Adjusted EBITDA | $ 67 | $ 9 | $ 74 | $ 47 | $ 223 | ||||||
(1) | For 2020, charges are associated with the closure of our Luke Mill in June 2019 and the closure of our Duluth Mill in |
(2) | Costs recorded after the permanent shutdown of our Luke Mill that are not associated with product sales or restructuring |
(3) | Amortization of noncash incentive compensation. |
(4) | Gain on the sale of outstanding membership interests in Verso Androscoggin, LLC in February 2020, which included our |
(5) | Loss on the sale of our Duluth Mill in May 2021. |
(6) | Idle/post-closure costs associated with our Duluth and Wisconsin Rapids mills that are not associated with product sales or |
(7) | Realized (gain) loss on the sale or disposal of assets. |
(8) | Costs incurred in connection with the stockholders proxy solicitation contest. |
(9) | Severance and related benefit costs not associated with restructuring activities. |
(10) | Professional fees and other charges associated with merger related activity, including the Merger Agreement entered on |
(11) | For 2020, other miscellaneous adjustments. For 2021, professional fees and other charges associated with strategic |
About Verso
VERSO CORPORATION is a leading American owned and operated producer of graphic, specialty and packaging paper and market pulp, with a long-standing reputation for quality and reliability. Verso's graphic paper products are designed primarily for commercial printing, advertising and marketing applications, including direct mail, catalogs, corporate collateral, books and magazines. Verso's specialty paper products include release liner papers and label face stock for pressure sensitive, glue-applied and laminate applications. Verso produces packaging paper used in higher-end packaging and printing applications such as greeting cards, book covers, folders, labels and point-of-purchase displays. Verso also makes market pulp used in printing, writing, specialty and packaging papers, facial and toilet tissue, and paper towels. For more information, visit us online at versoco.com.
Forward-Looking Statements
In this press release, all statements that are not purely historical facts are 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. Forward-looking statements may be identified by the words "anticipates," "believes," "contemplates," "could," "seeks," "estimates," "intends," "targets", "expects", "allows", "enables", "may," "plans," "potential," "predicts," "projects," "should," "will," "would" or similar expressions and the negatives of those terms. They include, for example, statements relating to Verso's business and the anticipated benefits of Verso's proposed merger with BillerudKorsnäs. Forward-looking statements are based on currently available business, economic, financial, and other information and reflect management's current beliefs, expectations, and views with respect to future developments and their potential effects on Verso. Actual results could vary materially depending on risks and uncertainties that may affect Verso and its business. Verso's actual actions and results may differ materially from what is expressed or implied by these statements due to a variety of factors, including: the inability to complete the Merger due to the failure to obtain stockholder approval or failure to satisfy the other conditions to the completion of the Merger, including, but not limited to, receipt of required regulatory approvals; risks that the proposed Merger disrupts our current operations or affects our ability to retain or recruit key employees; the effect of the announcement or pendency of the Merger on our business relationships, operating results and business generally; the adverse impact of idling production, shutting down machines or facilities, restructuring our operations and selling non-core assets; changes in the costs of raw materials and purchased energy; security breaches and other disruption to our information technology infrastructure; uncertainties regarding the impact, duration and severity of the COVID-19 pandemic and measures intended to reduce its spread, and the impact of COVID-19 on economic conditions, including with respect to labor market conditions, economic activity, consumer behavior, supply chain shortages and disruptions and inflationary pressure; the long-term structural decline and general softening of demand facing the paper industry; adverse developments in general business and economic conditions; developments in alternative media, which are expected to continue to adversely affect the demand for some of Verso's key products, and the effectiveness of Verso's responses to these developments; intense competition in the paper manufacturing industry; Verso's limited ability to control the pricing of its products or pass through increases in its costs to its customers; Verso's business being less diversified because of the Pixelle sale, the sale of Verso's Duluth Mill, the closure of the Luke Mill and the permanent shut down of the No. 14 paper machine and certain other long-lived assets at the Wisconsin Rapid Mill; Verso's dependence on a small number of customers for a significant portion of its business; any failure to comply with environmental or other laws or regulations; legal proceedings or disputes; any labor disputes; and the potential risks and uncertainties described under the caption "Risk Factors" in Verso's Form 10-K for the fiscal year ended December 31, 2020, Verso's Quarterly Report on Form 10-Q for the three months ended June 30, 2021, and from time to time in Verso's other filings with the Securities and Exchange Commission. Verso assumes no obligation to update any forward-looking statement made in this press release to reflect subsequent events or circumstances or actual outcomes.
Additional Information and Where to Find It
In connection with the Merger, on February 8, 2022, Verso filed with the SEC and furnished to its stockholders a definitive proxy statement on Schedule 14A (the "Proxy Statement") and accompanying WHITE proxy card, as well as other relevant documents regarding the Merger. On or about February 8, 2022, Verso commenced mailing the Proxy Statement and a proxy card to Verso's stockholders entitled to vote at a special meeting relating to the Merger, seeking their approval of the respective merger-related proposals. The Proxy Statement contains important information about the Merger and related matters. STOCKHOLDERS OF VERSO ARE URGED TO READ THESE MATERIALS (INCLUDING ANY AMENDMENTS OR SUPPLEMENTS THERETO) AND ANY OTHER RELEVANT DOCUMENTS IN CONNECTION WITH THE MERGER THAT VERSO HAS FILED OR MAY FILE WITH THE SEC WHEN THEY BECOME AVAILABLE BECAUSE THEY CONTAIN OR WILL CONTAIN IMPORTANT INFORMATION ABOUT VERSO, THE MERGER AND THE OTHER TRANSACTIONS CONTEMPLATED BY THE MERGER AGREEMENT THAT HOLDERS OF VERSO'S SECURITIES SHOULD CONSIDER BEFORE MAKING ANY DECISION REGARDING VOTING. This release is not a substitute for the Proxy Statement, or for any other document that Verso has filed or may file with the SEC or send to its stockholders in connection with the Merger.
Investors and security holders may obtain copies of these documents and any other documents filed with or furnished to the SEC by Verso free of charge through the website maintained by the SEC at www.sec.gov, or on Verso's investor website, https://investor.versoco.com/.
The special meeting of shareholders to vote on the Merger will be held virtually via live webcast at 10:00 a.m. Eastern Time on March, 11, 2022, and can be accessed by stockholders of record as of the close of business on the record date established for the special meeting by visiting www.virtualshareholdermeeting.com/VRS2022SM.
Participants in the Solicitation
Verso and its directors and certain of its executive officers and employees may be deemed to be participants in the solicitation of proxies in respect of the Merger under the rules of the SEC. Information about Verso's directors and executive officers is available in the Definitive Proxy and Verso's proxy statement dated on March 30, 2021 for its 2021 Annual Meeting of Stockholders. These documents are available free of charge from the sources indicated above, and from Verso by going to its investor relations page on its corporate website at https://investor.versoco.com/. Other information regarding the participants in the proxy solicitation and a description of their direct and indirect interests, by security holdings or otherwise, is contained in the Proxy Statement and in other relevant materials that may be filed with the SEC regarding the Merger when they become available.
View original content to download multimedia:https://www.prnewswire.com/news-releases/verso-corporation-reports-fourth-quarter-and-full-year-2021-financial-results-301491094.html
SOURCE Verso Corporation
FAQ
What were Verso's Q4 2021 earnings results?
How did Verso's full-year 2021 performance compare to 2020?
What is the current state of Verso's merger with BillerudKorsnäs?
