These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ý
|
Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|
|
¨
|
Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|
|
|
|
|
|
Delaware
|
|
20-3594554
|
|
(State or other jurisdiction of
incorporation or organization)
|
|
(I.R.S. Employer
Identification No.)
|
|
|
|
|
|
601 West Riverside, Suite 1100
Spokane, Washington
|
|
99201
|
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
Large accelerated filer
|
|
ý
|
|
Accelerated filer
|
|
¨
|
|
Non-accelerated filer
|
|
¨
(Do not check if a smaller reporting company)
|
|
Smaller reporting company
|
|
¨
|
|
|
|
|
|
Emerging growth company
|
|
¨
|
|
|
|
|
|
|
|
Page Number
|
|
|
|
|
|
PART I.
|
|
|
|
|
|
|
|
ITEM 1.
|
|
|
|
|
|
|
|
Consolidated Statements of Operations for the three and six months ended June 30, 2017 and 2016
|
||
|
|
|
|
|
Consolidated Statements of Comprehensive Income for the three and six months ended June 30, 2017 and 2016
|
||
|
|
|
|
|
Consolidated Balance Sheets at
June 30, 2017 and December 31, 2016
|
||
|
|
|
|
|
Consolidated Statements of Cash Flows for the
six months ended June 30, 2017 and 2016
|
||
|
|
|
|
|
|
|
|
|
ITEM 2.
|
||
|
|
|
|
|
ITEM 3.
|
||
|
|
|
|
|
ITEM 4.
|
||
|
|
|
|
|
PART II.
|
|
|
|
|
|
|
|
ITEM 1.
|
||
|
|
|
|
|
ITEM 1A.
|
||
|
|
|
|
|
ITEM 2.
|
||
|
|
|
|
|
ITEM 6.
|
||
|
|
|
|
|
|
|
|
|
ITEM 1.
|
|
|
Consolidated Financial Statements
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
|
|
June 30,
|
|
June 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Net sales
|
$
|
429,663
|
|
|
$
|
436,671
|
|
|
$
|
867,188
|
|
|
$
|
873,875
|
|
|
Costs and expenses:
|
|
|
|
|
|
|
|
||||||||
|
Cost of sales
|
(380,733
|
)
|
|
(361,851
|
)
|
|
(767,763
|
)
|
|
(730,498
|
)
|
||||
|
Selling, general and administrative expenses
|
(29,265
|
)
|
|
(34,655
|
)
|
|
(59,202
|
)
|
|
(65,450
|
)
|
||||
|
Total operating costs and expenses
|
(409,998
|
)
|
|
(396,506
|
)
|
|
(826,965
|
)
|
|
(795,948
|
)
|
||||
|
Income from operations
|
19,665
|
|
|
40,165
|
|
|
40,223
|
|
|
77,927
|
|
||||
|
Interest expense, net
|
(7,673
|
)
|
|
(7,396
|
)
|
|
(15,716
|
)
|
|
(15,039
|
)
|
||||
|
Earnings before income taxes
|
11,992
|
|
|
32,769
|
|
|
24,507
|
|
|
62,888
|
|
||||
|
Income tax provision
|
(3,955
|
)
|
|
(11,905
|
)
|
|
(8,955
|
)
|
|
(23,578
|
)
|
||||
|
Net earnings
|
$
|
8,037
|
|
|
$
|
20,864
|
|
|
$
|
15,552
|
|
|
$
|
39,310
|
|
|
Net earnings per common share:
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
$
|
0.49
|
|
|
$
|
1.22
|
|
|
$
|
0.94
|
|
|
$
|
2.27
|
|
|
Diluted
|
0.48
|
|
|
1.21
|
|
|
0.94
|
|
|
2.26
|
|
||||
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
|
|
June 30,
|
|
June 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Net earnings
|
$
|
8,037
|
|
|
$
|
20,864
|
|
|
$
|
15,552
|
|
|
$
|
39,310
|
|
|
Other comprehensive income:
|
|
|
|
|
|
|
|
||||||||
|
Defined benefit pension and other postretirement employee benefits:
|
|
|
|
|
|
|
|
||||||||
|
Amortization of actuarial loss included in net periodic cost, net of tax of $234, $276, $648 and $865
|
357
|
|
|
427
|
|
|
988
|
|
|
1,339
|
|
||||
|
Amortization of prior service credit included in net periodic cost, net of tax of $(151), $(166), $(302) and $(332)
|
(231
|
)
|
|
(256
|
)
|
|
(461
|
)
|
|
(513
|
)
|
||||
|
Other comprehensive income, net of tax
|
126
|
|
|
171
|
|
|
527
|
|
|
826
|
|
||||
|
Comprehensive income
|
$
|
8,163
|
|
|
$
|
21,035
|
|
|
$
|
16,079
|
|
|
$
|
40,136
|
|
|
|
June 30,
2017 |
|
December 31,
2016 |
||||
|
ASSETS
|
|
|
|
||||
|
Current assets:
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
8,519
|
|
|
$
|
23,001
|
|
|
Receivables, net
|
130,805
|
|
|
147,074
|
|
||
|
Taxes receivable
|
5,479
|
|
|
9,709
|
|
||
|
Inventories
|
243,313
|
|
|
258,029
|
|
||
|
Other current assets
|
7,866
|
|
|
8,682
|
|
||
|
Total current assets
|
395,982
|
|
|
446,495
|
|
||
|
Property, plant and equipment, net
|
991,061
|
|
|
945,328
|
|
||
|
Goodwill
|
244,283
|
|
|
244,283
|
|
||
|
Intangible assets, net
|
36,513
|
|
|
40,485
|
|
||
|
Other assets, net
|
10,750
|
|
|
7,751
|
|
||
|
TOTAL ASSETS
|
$
|
1,678,589
|
|
|
$
|
1,684,342
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
||||
|
Current liabilities:
|
|
|
|
||||
|
Borrowings under revolving credit facilities
|
$
|
108,000
|
|
|
$
|
135,000
|
|
|
Accounts payable and accrued liabilities
|
224,177
|
|
|
223,699
|
|
||
|
Current liability for pensions and other postretirement employee benefits
|
7,821
|
|
|
7,821
|
|
||
|
Total current liabilities
|
339,998
|
|
|
366,520
|
|
||
|
Long-term debt
|
570,139
|
|
|
569,755
|
|
||
|
Liability for pensions and other postretirement employee benefits
|
79,442
|
|
|
81,812
|
|
||
|
Other long-term obligations
|
40,776
|
|
|
41,776
|
|
||
|
Accrued taxes
|
2,567
|
|
|
2,434
|
|
||
|
Deferred tax liabilities
|
162,081
|
|
|
152,172
|
|
||
|
TOTAL LIABILITIES
|
1,195,003
|
|
|
1,214,469
|
|
||
|
Stockholders’ equity:
|
|
|
|
||||
|
Preferred stock, par value $0.0001 per share, 5,000,000 authorized shares, no shares
issued
|
—
|
|
|
—
|
|
||
|
Common stock, par value $0.0001 per share, 100,000,000 authorized
shares-24,254,420 and 24,223,191 shares issued
|
2
|
|
|
2
|
|
||
|
Additional paid-in capital
|
349,589
|
|
|
347,080
|
|
||
|
Retained earnings
|
585,413
|
|
|
569,861
|
|
||
|
Treasury stock, at cost, common shares-7,821,005 and 7,736,255 shares repurchased
|
(400,192
|
)
|
|
(395,317
|
)
|
||
|
Accumulated other comprehensive loss, net of tax
|
(51,226
|
)
|
|
(51,753
|
)
|
||
|
TOTAL STOCKHOLDERS' EQUITY
|
483,586
|
|
|
469,873
|
|
||
|
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
|
$
|
1,678,589
|
|
|
$
|
1,684,342
|
|
|
|
Six Months Ended
|
||||||
|
|
June 30,
|
||||||
|
|
2017
|
|
2016
|
||||
|
CASH FLOWS FROM OPERATING ACTIVITIES
|
|
|
|
||||
|
Net earnings
|
$
|
15,552
|
|
|
$
|
39,310
|
|
|
Adjustments to reconcile net earnings to net cash flows from operating activities:
|
|
|
|
||||
|
Depreciation and amortization
|
53,612
|
|
|
43,174
|
|
||
|
Equity-based compensation expense
|
403
|
|
|
7,716
|
|
||
|
Deferred tax provision
|
7,891
|
|
|
8,674
|
|
||
|
Employee benefit plans
|
(2,183
|
)
|
|
(2,561
|
)
|
||
|
Other, net
|
1,267
|
|
|
259
|
|
||
|
Changes in working capital, net
|
23,742
|
|
|
(13,394
|
)
|
||
|
Changes in taxes receivable, net
|
4,229
|
|
|
14,107
|
|
||
|
Other, net
|
(914
|
)
|
|
(870
|
)
|
||
|
Net cash flows from operating activities
|
103,599
|
|
|
96,415
|
|
||
|
CASH FLOWS FROM INVESTING ACTIVITIES
|
|
|
|
||||
|
Additions to property, plant and equipment
|
(85,709
|
)
|
|
(57,394
|
)
|
||
|
Other, net
|
417
|
|
|
250
|
|
||
|
Net cash flows from investing activities
|
(85,292
|
)
|
|
(57,144
|
)
|
||
|
CASH FLOWS FROM FINANCING ACTIVITIES
|
|
|
|
||||
|
Purchase of treasury stock
|
(4,875
|
)
|
|
(35,168
|
)
|
||
|
Borrowings on revolving credit facilities
|
117,000
|
|
|
477,169
|
|
||
|
Repayments of borrowings on revolving credit facilities
|
(144,000
|
)
|
|
(477,169
|
)
|
||
|
Other, net
|
(914
|
)
|
|
(318
|
)
|
||
|
Net cash flows from financing activities
|
(32,789
|
)
|
|
(35,486
|
)
|
||
|
(Decrease) increase in cash and cash equivalents
|
(14,482
|
)
|
|
3,785
|
|
||
|
Cash and cash equivalents at beginning of period
|
23,001
|
|
|
5,610
|
|
||
|
Cash and cash equivalents at end of period
|
$
|
8,519
|
|
|
$
|
9,395
|
|
|
|
|
|
|
||||
|
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
|
|
|
|
||||
|
Cash paid for interest, net of amounts capitalized
|
$
|
14,310
|
|
|
$
|
13,368
|
|
|
Cash paid for income taxes
|
2,329
|
|
|
10,885
|
|
||
|
Cash received from income tax refunds
|
5,650
|
|
|
10,506
|
|
||
|
SUPPLEMENTAL DISCLOSURES OF NON-CASH INVESTING AND FINANCING
ACTIVITIES
|
|
|
|
||||
|
Changes in accrued property, plant and equipment
|
$
|
3,845
|
|
|
$
|
(2,841
|
)
|
|
Non-cash additions to property, plant and equipment
|
4,525
|
|
|
—
|
|
||
|
(In thousands)
|
June 30, 2017
|
|
December 31, 2016
|
||||
|
Pulp, paperboard and tissue products
|
$
|
147,246
|
|
|
$
|
154,460
|
|
|
Materials and supplies
|
84,737
|
|
|
82,005
|
|
||
|
Logs, pulpwood, chips and sawdust
|
11,330
|
|
|
21,564
|
|
||
|
|
$
|
243,313
|
|
|
$
|
258,029
|
|
|
|
June 30, 2017
|
||||||||||||
|
(Dollars in thousands, lives in years)
|
Useful
Life
|
|
Historical
Cost
|
|
Accumulated
Amortization
|
|
Net
Balance
|
||||||
|
Customer relationships
|
9.3
|
|
$
|
62,401
|
|
|
$
|
(30,713
|
)
|
|
$
|
31,688
|
|
|
Trade names and trademarks
|
7.4
|
|
6,786
|
|
|
(2,486
|
)
|
|
4,300
|
|
|||
|
Non-compete agreements
|
5.0
|
|
574
|
|
|
(543
|
)
|
|
31
|
|
|||
|
Other intangibles
|
6.0
|
|
572
|
|
|
(78
|
)
|
|
494
|
|
|||
|
|
|
|
$
|
70,333
|
|
|
$
|
(33,820
|
)
|
|
$
|
36,513
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
December 31, 2016
|
||||||||||||
|
(Dollars in thousands, lives in years)
|
Useful
Life
|
|
Historical
Cost
|
|
Accumulated
Amortization
|
|
Net
Balance
|
||||||
|
Customer relationships
|
9.3
|
|
$
|
62,401
|
|
|
$
|
(27,364
|
)
|
|
$
|
35,037
|
|
|
Trade names and trademarks
|
7.4
|
|
6,786
|
|
|
(1,972
|
)
|
|
4,814
|
|
|||
|
Non-compete agreements
|
5.0
|
|
574
|
|
|
(512
|
)
|
|
62
|
|
|||
|
Other intangibles
|
6.0
|
|
572
|
|
|
—
|
|
|
572
|
|
|||
|
|
|
|
$
|
70,333
|
|
|
$
|
(29,848
|
)
|
|
$
|
40,485
|
|
|
(In thousands)
|
June 30, 2017
|
|
December 31, 2016
|
||||
|
Trade accounts payable
|
$
|
139,833
|
|
|
$
|
128,106
|
|
|
Accrued wages, salaries and employee benefits
|
39,442
|
|
|
49,871
|
|
||
|
Accrued interest
|
12,297
|
|
|
12,149
|
|
||
|
Accrued discounts and allowances
|
10,714
|
|
|
10,291
|
|
||
|
Accrued taxes other than income taxes payable
|
7,287
|
|
|
6,946
|
|
||
|
Accrued utilities
|
6,474
|
|
|
6,712
|
|
||
|
Other
|
8,130
|
|
|
9,624
|
|
||
|
|
$
|
224,177
|
|
|
$
|
223,699
|
|
|
(In thousands)
|
June 30, 2017
|
|
December 31, 2016
|
||||
|
Long-term lease obligations, net of current portion
|
$
|
22,885
|
|
|
$
|
23,152
|
|
|
Deferred proceeds
|
6,357
|
|
|
9,013
|
|
||
|
Deferred compensation
|
4,781
|
|
|
7,219
|
|
||
|
Other
|
6,753
|
|
|
2,392
|
|
||
|
|
$
|
40,776
|
|
|
$
|
41,776
|
|
|
(In thousands)
|
Pension and Other Post Retirement Employee Benefit Plan Adjustments
|
||
|
Balance at December 31, 2016
|
$
|
(51,753
|
)
|
|
Other comprehensive income, net of tax
1
|
527
|
|
|
|
Balance at June 30, 2017
|
$
|
(51,226
|
)
|
|
|
|
||
|
(In thousands)
|
Pension and Other Post Retirement Employee Benefit Plan Adjustments
|
||
|
Balance at December 31, 2015
|
$
|
(55,548
|
)
|
|
Other comprehensive income, net of tax
1
|
826
|
|
|
|
Balance at June 30, 2016
|
$
|
(54,722
|
)
|
|
1
|
For the
six
months ended
June 30, 2017
and
2016
, net periodic costs associated with our pension and other postretirement employee benefit, or OPEB, plans included in other comprehensive income and reclassified from accumulated other comprehensive loss were
$1.6 million
and
$2.2 million
, respectively, of actuarial loss amortization, as well as
$0.8 million
and
$0.8 million
, respectively, of prior service credit amortization, all net of tax totaling
$0.3 million
and
$0.5 million
, respectively. These accumulated other comprehensive loss components are included in the computation of net periodic pension and OPEB costs in Note 10, “Pension and Other Postretirement Employee Benefit Plans.”
|
|
|
Three Months Ended June 30,
|
||||||||||||||
|
(In thousands)
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
Pension Benefit Plans
|
|
Other Postretirement
Employee Benefit Plans
|
||||||||||||
|
Service cost
|
$
|
474
|
|
|
$
|
382
|
|
|
$
|
13
|
|
|
$
|
51
|
|
|
Interest cost
|
3,296
|
|
|
3,633
|
|
|
667
|
|
|
810
|
|
||||
|
Expected return on plan assets
|
(4,688
|
)
|
|
(4,878
|
)
|
|
(1
|
)
|
|
(1
|
)
|
||||
|
Amortization of prior service cost (credit)
|
2
|
|
|
6
|
|
|
(384
|
)
|
|
(428
|
)
|
||||
|
Amortization of actuarial loss (gain)
|
2,412
|
|
|
2,761
|
|
|
(1,821
|
)
|
|
(2,058
|
)
|
||||
|
Net periodic cost
|
$
|
1,496
|
|
|
$
|
1,904
|
|
|
$
|
(1,526
|
)
|
|
$
|
(1,626
|
)
|
|
|
Six months ended June 30,
|
||||||||||||||
|
(In thousands)
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
Pension Benefit Plans
|
|
Other Postretirement
Employee Benefit Plans
|
||||||||||||
|
Service cost
|
$
|
1,034
|
|
|
$
|
780
|
|
|
$
|
81
|
|
|
$
|
125
|
|
|
Interest cost
|
6,574
|
|
|
7,261
|
|
|
1,371
|
|
|
1,576
|
|
||||
|
Expected return on plan assets
|
(9,382
|
)
|
|
(9,761
|
)
|
|
(1
|
)
|
|
(1
|
)
|
||||
|
Amortization of prior service cost (credit)
|
4
|
|
|
11
|
|
|
(767
|
)
|
|
(856
|
)
|
||||
|
Amortization of actuarial loss (gain)
|
4,937
|
|
|
5,645
|
|
|
(3,301
|
)
|
|
(3,441
|
)
|
||||
|
Net periodic cost
|
$
|
3,167
|
|
|
$
|
3,936
|
|
|
$
|
(2,617
|
)
|
|
$
|
(2,597
|
)
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Basic average common shares outstanding
1
|
16,457,196
|
|
|
17,065,663
|
|
|
16,470,525
|
|
|
17,293,091
|
|
||||
|
Incremental shares due to:
|
|
|
|
|
|
|
|
||||||||
|
Restricted stock units
|
37,703
|
|
|
53,108
|
|
|
35,922
|
|
|
32,355
|
|
||||
|
Performance shares
|
78,351
|
|
|
89,783
|
|
|
74,975
|
|
|
60,617
|
|
||||
|
Stock options
|
16,868
|
|
|
25,441
|
|
|
30,636
|
|
|
—
|
|
||||
|
Diluted average common shares outstanding
|
16,590,118
|
|
|
17,233,995
|
|
|
16,612,058
|
|
|
17,386,063
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Basic net earnings per common share
|
$
|
0.49
|
|
|
$
|
1.22
|
|
|
$
|
0.94
|
|
|
$
|
2.27
|
|
|
Diluted net earnings per common share
|
0.48
|
|
|
1.21
|
|
|
0.94
|
|
|
2.26
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Anti-dilutive shares excluded from calculation
|
515,322
|
|
|
222,026
|
|
|
493,150
|
|
|
665,605
|
|
||||
|
1
|
Basic average common shares outstanding include restricted stock awards that are fully vested, but are deferred for future issuance.
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
(In thousands)
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Restricted stock units
|
$
|
503
|
|
|
$
|
367
|
|
|
$
|
795
|
|
|
$
|
660
|
|
|
Performance shares
|
630
|
|
|
819
|
|
|
1,226
|
|
|
1,436
|
|
||||
|
Stock options
|
736
|
|
|
748
|
|
|
1,315
|
|
|
1,284
|
|
||||
|
Total employee equity-based compensation expense
|
$
|
1,869
|
|
|
$
|
1,934
|
|
|
$
|
3,336
|
|
|
$
|
3,380
|
|
|
|
Six Months Ended
|
|||||
|
|
June 30, 2017
|
|||||
|
|
Number of
Shares Subject to Award |
|
Average Fair
Value of Award Per Share |
|||
|
Restricted stock units
|
66,774
|
|
|
$
|
56.45
|
|
|
Performance shares
|
33,907
|
|
|
58.58
|
|
|
|
Stock options
|
158,484
|
|
|
18.82
|
|
|
|
|
June 30,
|
|
December 31,
|
||||||||||||
|
|
2017
|
|
2016
|
||||||||||||
|
|
Carrying
|
|
Fair
|
|
Carrying
|
|
Fair
|
||||||||
|
(In thousands)
|
Amount
|
|
Value
|
|
Amount
|
|
Value
|
||||||||
|
Cash and cash equivalents (Level 1)
|
$
|
8,519
|
|
|
$
|
8,519
|
|
|
$
|
23,001
|
|
|
$
|
23,001
|
|
|
Borrowings under revolving credit facilities (Level 1)
|
108,000
|
|
|
108,000
|
|
|
135,000
|
|
|
135,000
|
|
||||
|
Long-term debt (Level 2)
|
575,000
|
|
|
569,873
|
|
|
575,000
|
|
|
567,875
|
|
||||
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
(In thousands)
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Segment net sales:
|
|
|
|
|
|
|
|
||||||||
|
Consumer Products
|
$
|
231,912
|
|
|
$
|
247,912
|
|
|
$
|
474,335
|
|
|
$
|
492,930
|
|
|
Pulp and Paperboard
|
197,751
|
|
|
188,759
|
|
|
392,853
|
|
|
380,945
|
|
||||
|
Total segment net sales
|
$
|
429,663
|
|
|
$
|
436,671
|
|
|
$
|
867,188
|
|
|
$
|
873,875
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Operating income (loss):
|
|
|
|
|
|
|
|
||||||||
|
Consumer Products
1
|
$
|
10,534
|
|
|
$
|
18,544
|
|
|
$
|
16,723
|
|
|
$
|
36,934
|
|
|
Pulp and Paperboard
|
21,595
|
|
|
40,032
|
|
|
48,843
|
|
|
75,195
|
|
||||
|
|
32,129
|
|
|
58,576
|
|
|
65,566
|
|
|
112,129
|
|
||||
|
Corporate
2
|
(12,464
|
)
|
|
(18,411
|
)
|
|
(25,343
|
)
|
|
(34,202
|
)
|
||||
|
Income from operations
|
$
|
19,665
|
|
|
$
|
40,165
|
|
|
$
|
40,223
|
|
|
$
|
77,927
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Depreciation and amortization:
|
|
|
|
|
|
|
|
||||||||
|
Consumer Products
1
|
$
|
16,292
|
|
|
$
|
14,203
|
|
|
$
|
34,534
|
|
|
$
|
27,962
|
|
|
Pulp and Paperboard
|
8,356
|
|
|
6,449
|
|
|
16,461
|
|
|
12,816
|
|
||||
|
Corporate
2
|
1,407
|
|
|
1,372
|
|
|
2,617
|
|
|
2,396
|
|
||||
|
Total depreciation and amortization
|
$
|
26,055
|
|
|
$
|
22,024
|
|
|
$
|
53,612
|
|
|
$
|
43,174
|
|
|
1
|
Operating income for the Consumer Products segment for the three and six months ended June 30, 2017 includes $0.3 million and
$6.0 million
, respectively, of costs associated with the March 31, 2017 closure of the Oklahoma City facility. Depreciation and amortization expense for the three months ended
June 30, 2017
includes accelerated depreciation of
$0.3 million
associated with the Long Island facility and
$0.2 million
as a result of the warehouse automation project. In addition to these amounts, depreciation and amortization expense for the six months ended June 30, 2017 also includes
$3.7 million
of accelerated depreciation associated with the Oklahoma City facility closure.
|
|
2
|
Corporate expenses for the three and six months ended June 30, 2017 include
$0.1 million
and
$0.2 million
of expenses, respectively, associated with the acquisition of Manchester Industries. Operating results subsequent to the acquisition of Manchester Industries are included in the Pulp and Paperboard segment.
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
Guarantor
|
|
|
|
|
||||||||
|
(In thousands)
|
Issuer
|
|
Subsidiaries
|
|
Eliminations
|
|
Total
|
||||||||
|
Net sales
|
$
|
419,540
|
|
|
$
|
63,956
|
|
|
$
|
(53,833
|
)
|
|
$
|
429,663
|
|
|
Cost and expenses:
|
|
|
|
|
|
|
|
||||||||
|
Cost of sales
|
(375,784
|
)
|
|
(57,942
|
)
|
|
52,993
|
|
|
(380,733
|
)
|
||||
|
Selling, general and administrative expenses
|
(23,222
|
)
|
|
(6,043
|
)
|
|
—
|
|
|
(29,265
|
)
|
||||
|
Total operating costs and expenses
|
(399,006
|
)
|
|
(63,985
|
)
|
|
52,993
|
|
|
(409,998
|
)
|
||||
|
Income from operations
|
20,534
|
|
|
(29
|
)
|
|
(840
|
)
|
|
19,665
|
|
||||
|
Interest expense, net
|
(7,582
|
)
|
|
(91
|
)
|
|
—
|
|
|
(7,673
|
)
|
||||
|
Earnings before income taxes
|
12,952
|
|
|
(120
|
)
|
|
(840
|
)
|
|
11,992
|
|
||||
|
Income tax provision
|
(4,224
|
)
|
|
(52
|
)
|
|
321
|
|
|
(3,955
|
)
|
||||
|
Equity in loss of subsidiary
|
(172
|
)
|
|
—
|
|
|
172
|
|
|
—
|
|
||||
|
Net earnings
|
$
|
8,556
|
|
|
$
|
(172
|
)
|
|
$
|
(347
|
)
|
|
$
|
8,037
|
|
|
Other comprehensive income, net of tax
|
126
|
|
|
—
|
|
|
—
|
|
|
126
|
|
||||
|
Comprehensive income
|
$
|
8,682
|
|
|
$
|
(172
|
)
|
|
$
|
(347
|
)
|
|
$
|
8,163
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
Guarantor
|
|
|
|
|
||||||||
|
(In thousands)
|
Issuer
|
|
Subsidiaries
|
|
Eliminations
|
|
Total
|
||||||||
|
Net sales
|
$
|
839,755
|
|
|
$
|
140,505
|
|
|
$
|
(113,072
|
)
|
|
$
|
867,188
|
|
|
Cost and expenses:
|
|
|
|
|
|
|
|
||||||||
|
Cost of sales
|
(750,235
|
)
|
|
(127,680
|
)
|
|
110,152
|
|
|
(767,763
|
)
|
||||
|
Selling, general and administrative expenses
|
(46,769
|
)
|
|
(12,433
|
)
|
|
—
|
|
|
(59,202
|
)
|
||||
|
Total operating costs and expenses
|
(797,004
|
)
|
|
(140,113
|
)
|
|
110,152
|
|
|
(826,965
|
)
|
||||
|
Income from operations
|
42,751
|
|
|
392
|
|
|
(2,920
|
)
|
|
40,223
|
|
||||
|
Interest expense, net
|
(15,574
|
)
|
|
(142
|
)
|
|
—
|
|
|
(15,716
|
)
|
||||
|
Earnings before income taxes
|
27,177
|
|
|
250
|
|
|
(2,920
|
)
|
|
24,507
|
|
||||
|
Income tax provision
|
(10,010
|
)
|
|
(7
|
)
|
|
1,062
|
|
|
(8,955
|
)
|
||||
|
Equity in income of subsidiary
|
243
|
|
|
—
|
|
|
(243
|
)
|
|
—
|
|
||||
|
Net earnings
|
$
|
17,410
|
|
|
$
|
243
|
|
|
$
|
(2,101
|
)
|
|
$
|
15,552
|
|
|
Other comprehensive income, net of tax
|
527
|
|
|
—
|
|
|
—
|
|
|
527
|
|
||||
|
Comprehensive income
|
$
|
17,937
|
|
|
$
|
243
|
|
|
$
|
(2,101
|
)
|
|
$
|
16,079
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
(In thousands)
|
Issuer
|
|
Guarantor
Subsidiaries
|
|
Eliminations
|
|
Total
|
||||||||
|
Net sales
|
$
|
425,637
|
|
|
$
|
67,824
|
|
|
$
|
(56,790
|
)
|
|
$
|
436,671
|
|
|
Cost and expenses:
|
|
|
|
|
|
|
|
||||||||
|
Cost of sales
|
(356,698
|
)
|
|
(61,943
|
)
|
|
56,790
|
|
|
(361,851
|
)
|
||||
|
Selling, general and administrative expenses
|
(30,817
|
)
|
|
(3,838
|
)
|
|
—
|
|
|
(34,655
|
)
|
||||
|
Total operating costs and expenses
|
(387,515
|
)
|
|
(65,781
|
)
|
|
56,790
|
|
|
(396,506
|
)
|
||||
|
Income from operations
|
38,122
|
|
|
2,043
|
|
|
—
|
|
|
40,165
|
|
||||
|
Interest expense, net
|
(7,373
|
)
|
|
(23
|
)
|
|
—
|
|
|
(7,396
|
)
|
||||
|
Earnings before income taxes
|
30,749
|
|
|
2,020
|
|
|
—
|
|
|
32,769
|
|
||||
|
Income tax provision
|
(11,124
|
)
|
|
(781
|
)
|
|
—
|
|
|
(11,905
|
)
|
||||
|
Equity in income of subsidiary
|
1,239
|
|
|
—
|
|
|
(1,239
|
)
|
|
—
|
|
||||
|
Net earnings
|
$
|
20,864
|
|
|
$
|
1,239
|
|
|
$
|
(1,239
|
)
|
|
$
|
20,864
|
|
|
Other comprehensive income, net of tax
|
171
|
|
|
—
|
|
|
—
|
|
|
171
|
|
||||
|
Comprehensive income
|
$
|
21,035
|
|
|
$
|
1,239
|
|
|
$
|
(1,239
|
)
|
|
$
|
21,035
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
(In thousands)
|
Issuer
|
|
Guarantor
Subsidiaries
|
|
Eliminations
|
|
Total
|
||||||||
|
Net sales
|
$
|
844,683
|
|
|
$
|
145,449
|
|
|
$
|
(116,257
|
)
|
|
$
|
873,875
|
|
|
Cost and expenses:
|
|
|
|
|
|
|
|
||||||||
|
Cost of sales
|
(713,412
|
)
|
|
(133,343
|
)
|
|
116,257
|
|
|
(730,498
|
)
|
||||
|
Selling, general and administrative expenses
|
(57,654
|
)
|
|
(7,796
|
)
|
|
—
|
|
|
(65,450
|
)
|
||||
|
Total operating costs and expenses
|
(771,066
|
)
|
|
(141,139
|
)
|
|
116,257
|
|
|
(795,948
|
)
|
||||
|
Income from operations
|
73,617
|
|
|
4,310
|
|
|
—
|
|
|
77,927
|
|
||||
|
Interest expense, net
|
(15,016
|
)
|
|
(23
|
)
|
|
—
|
|
|
(15,039
|
)
|
||||
|
Earnings before income taxes
|
58,601
|
|
|
4,287
|
|
|
—
|
|
|
62,888
|
|
||||
|
Income tax provision
|
(21,594
|
)
|
|
(1,984
|
)
|
|
—
|
|
|
(23,578
|
)
|
||||
|
Equity in income of subsidiary
|
2,303
|
|
|
—
|
|
|
(2,303
|
)
|
|
—
|
|
||||
|
Net earnings
|
$
|
39,310
|
|
|
$
|
2,303
|
|
|
$
|
(2,303
|
)
|
|
$
|
39,310
|
|
|
Other comprehensive income, net of tax
|
826
|
|
|
—
|
|
|
—
|
|
|
826
|
|
||||
|
Comprehensive income
|
$
|
40,136
|
|
|
$
|
2,303
|
|
|
$
|
(2,303
|
)
|
|
$
|
40,136
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
(In thousands)
|
Issuer
|
|
Guarantor
Subsidiaries
|
|
Eliminations
|
|
Total
|
||||||||
|
ASSETS
|
|
|
|
|
|
|
|
||||||||
|
Current assets:
|
|
|
|
|
|
|
|
||||||||
|
Cash and cash equivalents
|
$
|
8,519
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
8,519
|
|
|
Receivables, net
|
108,087
|
|
|
22,718
|
|
|
—
|
|
|
130,805
|
|
||||
|
Taxes receivable
|
5,433
|
|
|
28
|
|
|
18
|
|
|
5,479
|
|
||||
|
Inventories
|
204,231
|
|
|
42,002
|
|
|
(2,920
|
)
|
|
243,313
|
|
||||
|
Other current assets
|
7,119
|
|
|
747
|
|
|
—
|
|
|
7,866
|
|
||||
|
Total current assets
|
333,389
|
|
|
65,495
|
|
|
(2,902
|
)
|
|
395,982
|
|
||||
|
Property, plant and equipment, net
|
868,143
|
|
|
122,918
|
|
|
—
|
|
|
991,061
|
|
||||
|
Goodwill
|
244,283
|
|
|
—
|
|
|
—
|
|
|
244,283
|
|
||||
|
Intangible assets, net
|
2,612
|
|
|
33,901
|
|
|
—
|
|
|
36,513
|
|
||||
|
Intercompany receivable (payable)
|
2,730
|
|
|
(5,650
|
)
|
|
2,920
|
|
|
—
|
|
||||
|
Investment in subsidiary
|
145,332
|
|
|
—
|
|
|
(145,332
|
)
|
|
—
|
|
||||
|
Other assets, net
|
11,085
|
|
|
3,682
|
|
|
(4,017
|
)
|
|
10,750
|
|
||||
|
TOTAL ASSETS
|
$
|
1,607,574
|
|
|
$
|
220,346
|
|
|
$
|
(149,331
|
)
|
|
$
|
1,678,589
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
||||||||
|
Current liabilities:
|
|
|
|
|
|
|
|
||||||||
|
Borrowings under revolving credit facilities
|
$
|
108,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
108,000
|
|
|
Accounts payable and accrued liabilities
|
202,026
|
|
|
22,133
|
|
|
18
|
|
|
224,177
|
|
||||
|
Current liability for pensions and
other postretirement employee benefits
|
7,821
|
|
|
—
|
|
|
—
|
|
|
7,821
|
|
||||
|
Total current liabilities
|
317,847
|
|
|
22,133
|
|
|
18
|
|
|
339,998
|
|
||||
|
Long-term debt
|
570,139
|
|
|
—
|
|
|
—
|
|
|
570,139
|
|
||||
|
Liability for pensions and
other postretirement employee benefits
|
79,442
|
|
|
—
|
|
|
—
|
|
|
79,442
|
|
||||
|
Other long-term obligations
|
40,642
|
|
|
134
|
|
|
—
|
|
|
40,776
|
|
||||
|
Accrued taxes
|
1,736
|
|
|
831
|
|
|
—
|
|
|
2,567
|
|
||||
|
Deferred tax liabilities
|
114,182
|
|
|
51,916
|
|
|
(4,017
|
)
|
|
162,081
|
|
||||
|
TOTAL LIABILITIES
|
1,123,988
|
|
|
75,014
|
|
|
(3,999
|
)
|
|
1,195,003
|
|
||||
|
Stockholders’ equity excluding
accumulated other comprehensive loss |
534,812
|
|
|
145,332
|
|
|
(145,332
|
)
|
|
534,812
|
|
||||
|
Accumulated other comprehensive loss, net of tax
|
(51,226
|
)
|
|
—
|
|
|
—
|
|
|
(51,226
|
)
|
||||
|
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
|
$
|
1,607,574
|
|
|
$
|
220,346
|
|
|
$
|
(149,331
|
)
|
|
$
|
1,678,589
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
(In thousands)
|
Issuer
|
|
Guarantor
Subsidiaries
|
|
Eliminations
|
|
Total
|
||||||||
|
ASSETS
|
|
|
|
|
|
|
|
||||||||
|
Current assets:
|
|
|
|
|
|
|
|
||||||||
|
Cash and cash equivalents
|
$
|
19,586
|
|
|
$
|
3,415
|
|
|
$
|
—
|
|
|
$
|
23,001
|
|
|
Receivables, net
|
130,098
|
|
|
27,252
|
|
|
(10,276
|
)
|
|
147,074
|
|
||||
|
Taxes receivable
|
15,143
|
|
|
35
|
|
|
(5,469
|
)
|
|
9,709
|
|
||||
|
Inventories
|
208,472
|
|
|
51,432
|
|
|
(1,875
|
)
|
|
258,029
|
|
||||
|
Other current assets
|
8,161
|
|
|
521
|
|
|
—
|
|
|
8,682
|
|
||||
|
Total current assets
|
381,460
|
|
|
82,655
|
|
|
(17,620
|
)
|
|
446,495
|
|
||||
|
Property, plant and equipment, net
|
802,064
|
|
|
143,264
|
|
|
—
|
|
|
945,328
|
|
||||
|
Goodwill
|
244,283
|
|
|
—
|
|
|
—
|
|
|
244,283
|
|
||||
|
Intangible assets, net
|
3,135
|
|
|
37,350
|
|
|
—
|
|
|
40,485
|
|
||||
|
Intercompany receivable (payable)
|
30,034
|
|
|
(31,909
|
)
|
|
1,875
|
|
|
—
|
|
||||
|
Investment in subsidiary
|
145,089
|
|
|
—
|
|
|
(145,089
|
)
|
|
—
|
|
||||
|
Other assets, net
|
8,433
|
|
|
2,853
|
|
|
(3,535
|
)
|
|
7,751
|
|
||||
|
TOTAL ASSETS
|
$
|
1,614,498
|
|
|
$
|
234,213
|
|
|
$
|
(164,369
|
)
|
|
$
|
1,684,342
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
||||||||
|
Current liabilities:
|
|
|
|
|
|
|
|
||||||||
|
Borrowings under revolving credit facilities
|
$
|
135,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
135,000
|
|
|
Accounts payable and accrued liabilities
|
202,187
|
|
|
37,257
|
|
|
(15,745
|
)
|
|
223,699
|
|
||||
|
Current liability for pensions and
other postretirement employee benefits
|
7,821
|
|
|
—
|
|
|
—
|
|
|
7,821
|
|
||||
|
Total current liabilities
|
345,008
|
|
|
37,257
|
|
|
(15,745
|
)
|
|
366,520
|
|
||||
|
Long-term debt
|
569,755
|
|
|
—
|
|
|
—
|
|
|
569,755
|
|
||||
|
Liability for pensions and
other postretirement employee benefits
|
81,812
|
|
|
—
|
|
|
—
|
|
|
81,812
|
|
||||
|
Other long-term obligations
|
41,424
|
|
|
352
|
|
|
—
|
|
|
41,776
|
|
||||
|
Accrued taxes
|
1,614
|
|
|
820
|
|
|
—
|
|
|
2,434
|
|
||||
|
Deferred tax liabilities
|
105,012
|
|
|
50,695
|
|
|
(3,535
|
)
|
|
152,172
|
|
||||
|
TOTAL LIABILITIES
|
1,144,625
|
|
|
89,124
|
|
|
(19,280
|
)
|
|
1,214,469
|
|
||||
|
Stockholders’ equity excluding
accumulated other comprehensive loss |
521,626
|
|
|
145,089
|
|
|
(145,089
|
)
|
|
521,626
|
|
||||
|
Accumulated other comprehensive loss, net of tax
|
(51,753
|
)
|
|
—
|
|
|
—
|
|
|
(51,753
|
)
|
||||
|
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
|
$
|
1,614,498
|
|
|
$
|
234,213
|
|
|
$
|
(164,369
|
)
|
|
$
|
1,684,342
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
(In thousands)
|
Issuer
|
|
Guarantor
Subsidiaries
|
|
Eliminations
|
|
Total
|
||||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES
|
|
|
|
|
|
|
|
||||||||
|
Net earnings
|
$
|
17,410
|
|
|
$
|
243
|
|
|
$
|
(2,101
|
)
|
|
$
|
15,552
|
|
|
Adjustments to reconcile net earnings to
net cash flows from operating activities:
|
|
|
|
|
|
|
|
||||||||
|
Depreciation and amortization
|
37,335
|
|
|
16,277
|
|
|
—
|
|
|
53,612
|
|
||||
|
Equity-based compensation expense
|
403
|
|
|
—
|
|
|
—
|
|
|
403
|
|
||||
|
Deferred tax provision
|
7,183
|
|
|
708
|
|
|
—
|
|
|
7,891
|
|
||||
|
Employee benefit plans
|
(2,183
|
)
|
|
—
|
|
|
—
|
|
|
(2,183
|
)
|
||||
|
Other, net
|
922
|
|
|
345
|
|
|
—
|
|
|
1,267
|
|
||||
|
Changes in working capital, net
|
(29,619
|
)
|
|
46,811
|
|
|
6,550
|
|
|
23,742
|
|
||||
|
Changes in taxes receivable, net
|
9,710
|
|
|
6
|
|
|
(5,487
|
)
|
|
4,229
|
|
||||
|
Other, net
|
(373
|
)
|
|
(541
|
)
|
|
—
|
|
|
(914
|
)
|
||||
|
Net cash flows from operating activities
|
40,788
|
|
|
63,849
|
|
|
(1,038
|
)
|
|
103,599
|
|
||||
|
CASH FLOWS FROM INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
||||||||
|
Additions to property, plant and equipment
|
(82,582
|
)
|
|
(3,127
|
)
|
|
—
|
|
|
(85,709
|
)
|
||||
|
Other, net
|
20
|
|
|
397
|
|
|
—
|
|
|
417
|
|
||||
|
Net cash flows from investing activities
|
(82,562
|
)
|
|
(2,730
|
)
|
|
—
|
|
|
(85,292
|
)
|
||||
|
CASH FLOWS FROM FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
||||||||
|
Purchase of treasury stock
|
(4,875
|
)
|
|
—
|
|
|
—
|
|
|
(4,875
|
)
|
||||
|
Borrowings on revolving credit facilities
|
117,000
|
|
|
—
|
|
|
—
|
|
|
117,000
|
|
||||
|
Repayments of borrowings on revolving credit facilities
|
(144,000
|
)
|
|
—
|
|
|
—
|
|
|
(144,000
|
)
|
||||
|
Investment from (to) parent
|
63,496
|
|
|
(64,534
|
)
|
|
1,038
|
|
|
—
|
|
||||
|
Other, net
|
(914
|
)
|
|
—
|
|
|
—
|
|
|
(914
|
)
|
||||
|
Net cash flows from financing activities
|
30,707
|
|
|
(64,534
|
)
|
|
1,038
|
|
|
(32,789
|
)
|
||||
|
Decrease in cash and cash equivalents
|
(11,067
|
)
|
|
(3,415
|
)
|
|
—
|
|
|
(14,482
|
)
|
||||
|
Cash and cash equivalents at beginning of period
|
19,586
|
|
|
3,415
|
|
|
—
|
|
|
23,001
|
|
||||
|
Cash and cash equivalents at end of period
|
$
|
8,519
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
8,519
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
(In thousands)
|
Issuer
|
|
Guarantor Subsidiaries
|
|
Eliminations
|
|
Total
|
||||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES
|
|
|
|
|
|
|
|
||||||||
|
Net earnings
|
$
|
39,310
|
|
|
$
|
2,303
|
|
|
$
|
(2,303
|
)
|
|
$
|
39,310
|
|
|
Adjustments to reconcile net earnings to net
cash flows from operating activities:
|
|
|
|
|
|
|
|
||||||||
|
Depreciation and amortization
|
32,905
|
|
|
10,269
|
|
|
—
|
|
|
43,174
|
|
||||
|
Equity-based compensation expense
|
7,716
|
|
|
—
|
|
|
—
|
|
|
7,716
|
|
||||
|
Deferred tax provision
|
7,858
|
|
|
1,954
|
|
|
(1,138
|
)
|
|
8,674
|
|
||||
|
Employee benefit plans
|
(2,561
|
)
|
|
—
|
|
|
—
|
|
|
(2,561
|
)
|
||||
|
Other, net
|
250
|
|
|
9
|
|
|
—
|
|
|
259
|
|
||||
|
Changes in working capital, net
|
(18,437
|
)
|
|
6,555
|
|
|
(1,512
|
)
|
|
(13,394
|
)
|
||||
|
Changes in taxes receivable, net
|
14,000
|
|
|
(1,405
|
)
|
|
1,512
|
|
|
14,107
|
|
||||
|
Other, net
|
(854
|
)
|
|
(16
|
)
|
|
—
|
|
|
(870
|
)
|
||||
|
Net cash flows from operating activities
|
80,187
|
|
|
19,669
|
|
|
(3,441
|
)
|
|
96,415
|
|
||||
|
CASH FLOWS FROM INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
||||||||
|
Additions to plant and equipment
|
(54,049
|
)
|
|
(3,345
|
)
|
|
—
|
|
|
(57,394
|
)
|
||||
|
Other, net
|
250
|
|
|
—
|
|
|
—
|
|
|
250
|
|
||||
|
Net cash flows from investing activities
|
(53,799
|
)
|
|
(3,345
|
)
|
|
—
|
|
|
(57,144
|
)
|
||||
|
CASH FLOWS FROM FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
||||||||
|
Purchase of treasury stock
|
(35,168
|
)
|
|
—
|
|
|
—
|
|
|
(35,168
|
)
|
||||
|
Borrowings on revolving credit facilities
|
477,169
|
|
|
—
|
|
|
—
|
|
|
477,169
|
|
||||
|
Repayments of borrowings on revolving credit facilities
|
(477,169
|
)
|
|
—
|
|
|
—
|
|
|
(477,169
|
)
|
||||
|
Investment from (to) parent
|
12,883
|
|
|
(16,324
|
)
|
|
3,441
|
|
|
—
|
|
||||
|
Other, net
|
(318
|
)
|
|
—
|
|
|
—
|
|
|
(318
|
)
|
||||
|
Net cash flows from financing activities
|
(22,603
|
)
|
|
(16,324
|
)
|
|
3,441
|
|
|
(35,486
|
)
|
||||
|
Increase in cash and cash equivalents
|
3,785
|
|
|
—
|
|
|
—
|
|
|
3,785
|
|
||||
|
Cash and cash equivalents at beginning of period
|
5,610
|
|
|
—
|
|
|
—
|
|
|
5,610
|
|
||||
|
Cash and cash equivalents at end of period
|
$
|
9,395
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
9,395
|
|
|
ITEM 2.
|
|
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
|
|
•
|
our ability to execute on our growth and expansion strategies;
|
|
•
|
unanticipated construction delays involving our planned new tissue manufacturing operations in Shelby, North Carolina;
|
|
•
|
competitive pricing pressures for our products, including as a result of increased capacity as additional manufacturing facilities are operated by our competitors;
|
|
•
|
customer acceptance and timing and quantity of purchases of our tissue products, including the existence of sufficient demand for and the quality of tissue produced at our recently announced Shelby, North Carolina facility expansion when it becomes operational;
|
|
•
|
changes in the U.S. and international economies and in general economic conditions in the regions and industries in which we operate;
|
|
•
|
the loss of or changes in prices in regards to a significant customer;
|
|
•
|
our ability to successfully implement our operational efficiencies and cost savings strategies;
|
|
•
|
changes in customer product preferences and competitors' product offerings;
|
|
•
|
manufacturing or operating disruptions, including IT system and IT system implementation failures, equipment malfunction and damage to our manufacturing facilities;
|
|
•
|
changes in transportation costs and disruptions in transportation services;
|
|
•
|
changes in the cost and availability of wood fiber and wood pulp;
|
|
•
|
labor disruptions;
|
|
•
|
cyclical industry conditions;
|
|
•
|
changes in costs for and availability of packaging supplies, chemicals, energy and maintenance and repairs;
|
|
•
|
environmental liabilities or expenditures;
|
|
•
|
our ability to realize the expected benefits of our Manchester Industries acquisition;
|
|
•
|
changes in expenses and required contributions associated with our pension plans;
|
|
•
|
cyber-security risks;
|
|
•
|
reliance on a limited number of third-party suppliers for raw materials;
|
|
•
|
our inability to service our debt obligations;
|
|
•
|
restrictions on our business from debt covenants and terms; and
|
|
•
|
changes in laws, regulations or industry standards affecting our business.
|
|
Cost of sales
|
|
|
|||||||||||||||
|
|
Three Months Ended June 30,
|
|
|
||||||||||||||
|
(Dollars in thousands)
|
2017
|
|
2016
|
|
|
||||||||||||
|
|
Cost
|
|
Percentage of
Sales
|
|
Cost
|
|
Percentage of
Sales
|
|
Cost Variance
|
||||||||
|
Wages and benefits
|
$
|
67,756
|
|
|
15.8
|
%
|
|
$
|
71,017
|
|
|
16.3
|
%
|
|
$
|
(3,261
|
)
|
|
Transportation
1
|
49,550
|
|
|
11.5
|
|
|
45,233
|
|
|
10.4
|
|
|
4,317
|
|
|||
|
Purchased pulp
|
45,366
|
|
|
10.6
|
|
|
46,513
|
|
|
10.6
|
|
|
(1,147
|
)
|
|||
|
Chemicals
|
41,918
|
|
|
9.8
|
|
|
40,676
|
|
|
9.3
|
|
|
1,242
|
|
|||
|
Chips, sawdust and logs
|
34,854
|
|
|
8.1
|
|
|
38,543
|
|
|
8.8
|
|
|
(3,689
|
)
|
|||
|
Maintenance and repairs
2
|
26,291
|
|
|
6.1
|
|
|
21,345
|
|
|
4.9
|
|
|
4,946
|
|
|||
|
Depreciation
|
22,517
|
|
|
5.2
|
|
|
19,294
|
|
|
4.4
|
|
|
3,223
|
|
|||
|
Packaging supplies
|
21,412
|
|
|
5.0
|
|
|
21,196
|
|
|
4.9
|
|
|
216
|
|
|||
|
Energy
|
20,813
|
|
|
4.8
|
|
|
18,787
|
|
|
4.3
|
|
|
2,026
|
|
|||
|
|
330,477
|
|
|
76.9
|
|
|
322,604
|
|
|
73.9
|
|
|
7,873
|
|
|||
|
Other operating costs
|
50,256
|
|
|
11.7
|
|
|
39,247
|
|
|
9.0
|
|
|
11,009
|
|
|||
|
Total cost of sales
|
$
|
380,733
|
|
|
88.6
|
%
|
|
$
|
361,851
|
|
|
82.9
|
%
|
|
$
|
18,882
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Six Months Ended June 30,
|
|
|
||||||||||||||
|
(Dollars in thousands)
|
2017
|
|
2016
|
|
|
||||||||||||
|
|
Cost
|
|
Percentage of
Sales |
|
Cost
|
|
Percentage of
Sales |
|
Cost Variance
|
||||||||
|
Wages and benefits
|
$
|
141,173
|
|
|
16.3
|
%
|
|
$
|
144,075
|
|
|
16.5
|
%
|
|
$
|
(2,902
|
)
|
|
Transportation
1
|
96,403
|
|
|
11.1
|
|
|
89,846
|
|
|
10.3
|
|
|
6,557
|
|
|||
|
Purchased pulp
|
91,458
|
|
|
10.5
|
|
|
94,643
|
|
|
10.8
|
|
|
(3,185
|
)
|
|||
|
Chemicals
|
82,639
|
|
|
9.5
|
|
|
82,919
|
|
|
9.5
|
|
|
(280
|
)
|
|||
|
Chips, sawdust and logs
|
70,086
|
|
|
8.1
|
|
|
75,608
|
|
|
8.7
|
|
|
(5,522
|
)
|
|||
|
Maintenance and repairs
2
|
45,166
|
|
|
5.2
|
|
|
39,650
|
|
|
4.5
|
|
|
5,516
|
|
|||
|
Depreciation
|
46,907
|
|
|
5.4
|
|
|
38,060
|
|
|
4.4
|
|
|
8,847
|
|
|||
|
Packaging supplies
|
43,890
|
|
|
5.1
|
|
|
42,365
|
|
|
4.8
|
|
|
1,525
|
|
|||
|
Energy
|
44,302
|
|
|
5.1
|
|
|
41,183
|
|
|
4.7
|
|
|
3,119
|
|
|||
|
|
662,024
|
|
|
76.3
|
|
|
648,349
|
|
|
74.2
|
|
|
13,675
|
|
|||
|
Other operating costs
|
105,739
|
|
|
12.2
|
|
|
82,149
|
|
|
9.4
|
|
|
23,590
|
|
|||
|
Total cost of sales
|
$
|
767,763
|
|
|
88.5
|
%
|
|
$
|
730,498
|
|
|
83.6
|
%
|
|
$
|
37,265
|
|
|
1
|
Includes internal and external transportation costs.
|
|
2
|
Excludes related labor costs.
|
|
|
Three Months Ended June 30,
|
||||||||||||
|
(Dollars in thousands)
|
2017
|
|
2016
|
||||||||||
|
Net sales
|
$
|
429,663
|
|
|
100.0
|
%
|
|
$
|
436,671
|
|
|
100.0
|
%
|
|
Costs and expenses:
|
|
|
|
|
|
|
|
||||||
|
Cost of sales
|
(380,733
|
)
|
|
88.6
|
|
|
(361,851
|
)
|
|
82.9
|
|
||
|
Selling, general and administrative expenses
|
(29,265
|
)
|
|
6.8
|
|
|
(34,655
|
)
|
|
7.9
|
|
||
|
Total operating costs and expenses
|
(409,998
|
)
|
|
95.4
|
|
|
(396,506
|
)
|
|
90.8
|
|
||
|
Income from operations
|
19,665
|
|
|
4.6
|
|
|
40,165
|
|
|
9.2
|
|
||
|
Interest expense, net
|
(7,673
|
)
|
|
1.8
|
|
|
(7,396
|
)
|
|
1.7
|
|
||
|
Earnings before income taxes
|
11,992
|
|
|
2.8
|
|
|
32,769
|
|
|
7.5
|
|
||
|
Income tax provision
|
(3,955
|
)
|
|
0.9
|
|
|
(11,905
|
)
|
|
2.7
|
|
||
|
Net earnings
|
$
|
8,037
|
|
|
1.9
|
%
|
|
$
|
20,864
|
|
|
4.8
|
%
|
|
|
|
|
|
|
|
Three Months Ended
|
||||||
|
|
June 30,
|
||||||
|
(Dollars in thousands - except per ton amounts)
|
2017
|
|
2016
|
||||
|
Net sales
|
$
|
231,912
|
|
|
$
|
247,912
|
|
|
Operating income
|
10,534
|
|
|
18,544
|
|
||
|
Percent of net sales
|
4.5
|
%
|
|
7.5
|
%
|
||
|
|
|
|
|
||||
|
Shipments (short tons)
|
|
|
|
||||
|
Non-retail
|
13,736
|
|
|
20,028
|
|
||
|
Retail
|
77,714
|
|
|
79,095
|
|
||
|
Total tissue tons
|
91,450
|
|
|
99,123
|
|
||
|
Converted products cases (in thousands)
|
12,709
|
|
|
13,229
|
|
||
|
|
|
|
|
||||
|
Sales price (per short ton)
|
|
|
|
||||
|
Non-retail
|
$
|
1,454
|
|
|
$
|
1,496
|
|
|
Retail
|
2,723
|
|
|
2,747
|
|
||
|
Total tissue
|
$
|
2,533
|
|
|
$
|
2,494
|
|
|
|
Three Months Ended
|
||||||
|
|
June 30,
|
||||||
|
(Dollars in thousands - except per ton amounts)
|
2017
|
|
2016
|
||||
|
Net sales
|
$
|
197,751
|
|
|
$
|
188,759
|
|
|
Operating income
|
21,595
|
|
|
40,032
|
|
||
|
Percent of net sales
|
10.9
|
%
|
|
21.2
|
%
|
||
|
|
|
|
|
||||
|
Paperboard shipments (short tons)
|
207,152
|
|
|
199,132
|
|
||
|
Paperboard sales price (per short ton)
|
$
|
955
|
|
|
$
|
948
|
|
|
|
Six Months Ended June 30,
|
||||||||||||
|
(Dollars in thousands)
|
2017
|
|
2016
|
||||||||||
|
Net sales
|
$
|
867,188
|
|
|
100.0
|
%
|
|
$
|
873,875
|
|
|
100.0
|
%
|
|
Costs and expenses:
|
|
|
|
|
|
|
|
||||||
|
Cost of sales
|
(767,763
|
)
|
|
88.5
|
|
|
(730,498
|
)
|
|
83.6
|
|
||
|
Selling, general and administrative expenses
|
(59,202
|
)
|
|
6.8
|
|
|
(65,450
|
)
|
|
7.5
|
|
||
|
Total operating costs and expenses
|
(826,965
|
)
|
|
95.4
|
|
|
(795,948
|
)
|
|
91.1
|
|
||
|
Income from operations
|
40,223
|
|
|
4.6
|
|
|
77,927
|
|
|
8.9
|
|
||
|
Interest expense, net
|
(15,716
|
)
|
|
1.8
|
|
|
(15,039
|
)
|
|
1.7
|
|
||
|
Earnings before income taxes
|
24,507
|
|
|
2.8
|
|
|
62,888
|
|
|
7.2
|
|
||
|
Income tax provision
|
(8,955
|
)
|
|
1.0
|
|
|
(23,578
|
)
|
|
2.7
|
|
||
|
Net earnings
|
$
|
15,552
|
|
|
1.8
|
|
|
$
|
39,310
|
|
|
4.5
|
|
|
|
|
|
|
|
|
Six Months Ended
|
||||||
|
|
June 30,
|
||||||
|
(Dollars in thousands - except per ton amounts)
|
2017
|
|
2016
|
||||
|
Net sales
|
$
|
474,335
|
|
|
$
|
492,930
|
|
|
Operating income
|
16,723
|
|
|
36,934
|
|
||
|
Percent of net sales
|
3.5
|
%
|
|
7.5
|
%
|
||
|
|
|
|
|
||||
|
Shipments (short tons)
|
|
|
|
||||
|
Non-retail
|
30,414
|
|
|
44,386
|
|
||
|
Retail
|
156,400
|
|
|
154,122
|
|
||
|
Total tissue tons
|
186,814
|
|
|
198,508
|
|
||
|
Converted products cases (in thousands)
|
25,832
|
|
|
26,219
|
|
||
|
|
|
|
|
||||
|
Sales price (per short ton)
|
|
|
|
||||
|
Non-retail
|
$
|
1,446
|
|
|
$
|
1,486
|
|
|
Retail
|
2,748
|
|
|
2,765
|
|
||
|
Total tissue
|
$
|
2,536
|
|
|
$
|
2,479
|
|
|
|
Six Months Ended
|
||||||
|
|
June 30,
|
||||||
|
(Dollars in thousands - except per ton amounts)
|
2017
|
|
2016
|
||||
|
Net sales
|
$
|
392,853
|
|
|
$
|
380,945
|
|
|
Operating income
|
48,843
|
|
|
75,195
|
|
||
|
Percent of net sales
|
12.4
|
%
|
|
19.7
|
%
|
||
|
|
|
|
|
||||
|
Paperboard shipments (short tons)
|
417,534
|
|
|
400,472
|
|
||
|
Paperboard sales price (per short ton)
|
$
|
941
|
|
|
$
|
950
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
|
|
June 30,
|
|
June 30,
|
||||||||||||
|
(In thousands)
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Net earnings
|
$
|
8,037
|
|
|
$
|
20,864
|
|
|
$
|
15,552
|
|
|
$
|
39,310
|
|
|
Interest expense, net
|
7,673
|
|
|
7,396
|
|
|
15,716
|
|
|
15,039
|
|
||||
|
Income tax provision
|
3,955
|
|
|
11,905
|
|
|
8,955
|
|
|
23,578
|
|
||||
|
Depreciation and amortization expense
1
|
26,055
|
|
|
22,024
|
|
|
53,612
|
|
|
43,174
|
|
||||
|
EBITDA
|
$
|
45,720
|
|
|
$
|
62,189
|
|
|
$
|
93,835
|
|
|
$
|
121,101
|
|
|
Directors' equity-based compensation (benefit) expense
|
(1,483
|
)
|
|
3,610
|
|
|
(2,933
|
)
|
|
4,336
|
|
||||
|
Manchester Industries acquisition related expenses
|
105
|
|
|
—
|
|
|
220
|
|
|
—
|
|
||||
|
Costs associated with Oklahoma City facility closure
|
275
|
|
|
—
|
|
|
2,349
|
|
|
—
|
|
||||
|
Costs associated with Long Island facility closure
|
365
|
|
|
533
|
|
|
831
|
|
|
965
|
|
||||
|
Write-off of assets as a result of Warehouse Automation project
|
41
|
|
|
—
|
|
|
41
|
|
|
—
|
|
||||
|
Adjusted EBITDA
|
$
|
45,023
|
|
|
$
|
66,332
|
|
|
$
|
94,343
|
|
|
$
|
126,402
|
|
|
1
|
Depreciation and amortization expense for the three months ended
June 30, 2017
includes accelerated depreciation of $0.3 million associated with the Long Island facility and $0.2 million as a result of the warehouse automation project. In addition to these amounts, depreciation and amortization expense for the six months ended June 30, 2017 also includes $3.7 million of accelerated depreciation associated with the Oklahoma City facility closure.
|
|
|
Three Months Ended
|
||||||
|
|
June 30,
|
||||||
|
(In thousands)
|
2017
|
|
2016
|
||||
|
Income tax provision
|
$
|
(3,955
|
)
|
|
$
|
(11,905
|
)
|
|
Special items, tax impact:
|
|
|
|
||||
|
Directors' equity-based compensation benefit (expense)
|
495
|
|
|
(1,275
|
)
|
||
|
Costs associated with Long Island facility closure
|
(221
|
)
|
|
(188
|
)
|
||
|
Costs associated with Oklahoma City facility closure
|
(92
|
)
|
|
—
|
|
||
|
Accelerated depreciation of assets as a result of Warehouse Automation project
|
(80
|
)
|
|
—
|
|
||
|
Manchester Industries acquisition related expenses
|
(35
|
)
|
|
—
|
|
||
|
Write-off of assets as a result of Warehouse Automation project
|
(14
|
)
|
|
—
|
|
||
|
Adjusted income tax provision
|
$
|
(3,902
|
)
|
|
$
|
(13,368
|
)
|
|
|
Six Months Ended
|
||||||
|
|
June 30,
|
||||||
|
(In thousands)
|
2017
|
|
2016
|
||||
|
Income tax provision
|
$
|
(8,955
|
)
|
|
$
|
(23,578
|
)
|
|
Special items, tax impact:
|
|
|
|
||||
|
Directors' equity-based compensation benefit (expense)
|
988
|
|
|
(1,536
|
)
|
||
|
Costs associated with Oklahoma City facility closure
|
(2,043
|
)
|
|
—
|
|
||
|
Costs associated with Long Island facility closure
|
(379
|
)
|
|
(343
|
)
|
||
|
Accelerated depreciation of assets as a result of Warehouse Automation project
|
(80
|
)
|
|
$
|
—
|
|
|
|
Manchester Industries acquisition related expenses
|
(74
|
)
|
|
—
|
|
||
|
Write-off of assets as a result of Warehouse Automation project
|
(14
|
)
|
|
—
|
|
||
|
Adjusted income tax provision
|
$
|
(10,557
|
)
|
|
$
|
(25,457
|
)
|
|
(In thousands)
|
2017
|
|
2016
|
||||
|
Net cash flows from operating activities
|
$
|
103,599
|
|
|
$
|
96,415
|
|
|
Net cash flows from investing activities
|
(85,292
|
)
|
|
(57,144
|
)
|
||
|
Net cash flows from financing activities
|
(32,789
|
)
|
|
(35,486
|
)
|
||
|
ITEM 3.
|
|
|
Quantitative and Qualitative Disclosures About Market Risk
|
|
|
ITEM 4.
|
|
|
Controls and Procedures
|
|
|
ITEM 1.
|
|
|
Legal Proceedings
|
|
|
ITEM 1A.
|
|
|
Risk Factors
|
|
|
ITEM 2.
|
|
|
Unregistered Sales of Equity Securities and Uses of Proceeds
|
|
|
|
|
|
|
|
|
|
|
|
ITEM 6.
|
|
|
Exhibits
|
|
|
The exhibit index is located on page
38
of this Form 10-Q.
|
|
|
|
|
|
|
|
|
|
|
|
CLEARWATER PAPER CORPORATION
|
|
|
|
|
|
(Registrant)
|
|
|
|
|
|
||
|
|
|
|
|
|
|
Date: August 4, 2017
|
|
By
|
/s/ JOHN D. HERTZ
|
|
|
|
|
|
|
John D. Hertz
|
|
|
|
|
|
Senior Vice President, Finance and
|
|
|
|
|
|
Chief Financial Officer
|
|
|
|
|
|
(Duly Authorized Officer; Principal
|
|
|
|
|
|
Financial Officer)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Date: August 4, 2017
|
|
By
|
/s/ ROBERT N. DAMMARELL
|
|
|
|
|
|
|
Robert N. Dammarell
|
|
|
|
|
|
Vice President, Corporate Controller
|
|
|
|
|
|
(Duly Authorized Officer; Principal
|
|
|
|
|
|
Accounting Officer)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EXHIBIT
NUMBER
|
|
DESCRIPTION
|
|
10.1**
1
|
|
Clearwater Paper Corporation 2017 Stock Incentive Plan (incorporated by reference to Exhibit 10.1 to the Company's Current Report on Form 8-K filed with the Commission on May 11, 2017).
|
|
|
|
|
|
(31)
|
|
Rule 13a-14(a)/15d-14(a) Certifications.
|
|
|
|
|
|
(32)*
|
|
Furnished statements of the Chief Executive Officer and Chief Financial Officer under 18 U.S.C Section 1350.
|
|
|
|
|
|
101.INS
|
|
XBRL Instance Document.
|
|
|
|
|
|
101.SCH
|
|
XBRL Taxonomy Extension Schema.
|
|
|
|
|
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase.
|
|
|
|
|
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase.
|
|
|
|
|
|
101.LAB
|
|
XBRL Taxonomy Extension Label Linkbase.
|
|
|
|
|
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase.
|
|
*
|
In accordance with Item 601(b)(32)(ii) of Regulation S-K and SEC Release No. 34-47986, the certifications furnished in Exhibit 32 hereto are deemed to accompany this Form 10-Q and will not be deemed “filed” for purposes of Section 18 of the Exchange Act. Such certifications will not be deemed to be incorporated by reference into any filing under the Securities Act or the Exchange Act.
|
|
|
|
|
**
|
Incorporated by reference.
|
|
|
|
|
1
|
Management contract or compensatory plan, contract or arrangement.
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|