Sylvamo Quarterly Results Higher Than Guidance, Cost Reduction Program Announced
MEMPHIS, Tenn., November 09, 2023--(BUSINESS WIRE)--Sylvamo (NYSE: SLVM), the world’s paper company, is releasing third quarter 2023 earnings.
Financial Highlights – Third Quarter vs. Second Quarter
Net income from continuing operations of $58 million ($1.37 per diluted share) vs. $49 million ($1.14 per diluted share)
Adjusted operating earnings1 (non-GAAP) of $72 million ($1.70 per diluted share) vs. $49 million ($1.14 per diluted share)
Adjusted EBITDA2 (non-GAAP) of $158 million (18% margin) vs. $124 million (14% margin)
Cash provided by operating activities from continuing operations of $197 million vs. $77 million
Free cash flow3 (non-GAAP) of $155 million vs. $33 million
Commercial and Operational Highlights – Third Quarter vs. Second Quarter
Price and mix decreased by $55 million due primarily to lower paper prices in Europe and on exports from Latin America, as well as lower global pulp prices
Volume increased by $6 million due to increases in Latin America and North America
Operations and other costs improved by $1 million due to better operating and supply chain results offset by $13 million in higher unabsorbed fixed costs from increased economic downtime
Planned maintenance outage expenses decreased by $55 million
Input costs improved by $27 million driven by favorable fiber, chemical and transportation costs
Fourth Quarter Outlook
Adjusted EBITDA of $90 million to $110 million
Compared to the third quarter:
Price and mix are expected to decrease by $20 million to $25 million, primarily reflecting prior paper price decreases in Europe and unfavorable geographic mix in Latin America and North America
Volume is projected to improve by $20 million to $25 million, with seasonally stronger volume in Latin America and positive trends in North America
Operations and other costs are expected to increase by $25 million to $30 million due primarily to seasonally higher costs in Europe and North America
Input and transportation costs are projected to increase by $5 million to $10 million, mainly due to seasonally higher energy
Total planned maintenance outage expenses are expected to increase by $25 million
Management Summary from Chairman and Chief Executive Officer Jean-Michel Ribiéras
Third quarter earnings were higher than our outlook. We took measures to maximize free cash flow, including selling and administrative cost reductions, shrinking working capital and adjusting the timing of capital spending. We now expect free cash flow for the year to be more than $270 million.
By the end of the third quarter, we returned $85 million to shareowners this year. In the third quarter, we also deposited $60 million in escrow to remove cash return limits in our credit agreement. As of Nov. 9, we have returned $110 million this year and plan to return a total of $125 million in 2023.
Our board of directors increased our regular dividend by 20%, declaring a fourth quarter $0.30 per share dividend and a special $0.30 per share dividend. We paid both, totaling $25 million, Oct. 17. The board also authorized an incremental $150 million share repurchase program. At the end of the third quarter, the May 2022 and September 2023 authorizations collectively had $167 million remaining. We will continue to look for opportunities to repurchase shares at attractive prices.
Sylvamo competes as a low-cost producer of commodity products sold in mature-demand, cyclical markets. In the spirit of continuous improvement, we initiated a cost reduction program called Project Horizon. The project will streamline our organization and cost structures and make us a leaner, stronger company.
Before inflation, we are targeting run rate savings of at least $110 million by the end of 2024. Approximately two-thirds of the target will come from operational improvements in our mills and supply chains. The balance will consist of selling and administrative cost reductions, including the elimination of approximately 150 positions, or nearly 7% of our global salaried workforce.
Since becoming an independent company just over two years ago, we note a few key milestones:
Improved our financial position by reducing debt 35%
Generated more than $1.3 billion in adjusted EBITDA (19% margin) and $568 million in free cash flow
Returned $200 million in cash to our shareowners
We remain focused on uncoated freesheet and will create long-term value through our talented teams, iconic brands and low-cost mills in favorable locations. Sylvamo is a cash flow story. We will continue to leverage our strengths to drive high returns on invested capital, generate free cash flow and use that cash to increase shareowner value by maintaining a strong financial position, returning cash to shareowners and reinvesting in our business.
1 Adjusted Operating Earnings (non-GAAP) are net income (loss) (GAAP) excluding discontinued operations, net of tax and net special items. Management uses this measure to focus on ongoing operations and believes it is useful to investors because it enables them to perform meaningful comparisons of past and present combined operating results. The Company believes that using this information, along with net income (loss), provides for a more complete analysis of the results of operations. Net income (loss) is the most directly comparable GAAP measure. For more information regarding net special items, see the information under the heading Effects of Net Special Items and the Condensed Consolidated Statement of Operations and related notes included later in this release. |
2 Adjusted EBITDA (non-GAAP) is net income (loss) (GAAP) excluding discontinued operations, net of tax, plus the sum of income taxes, net interest expense (income), depreciation, amortization and cost of timber harvested, transition service agreement expense, stock-based compensation, and, when applicable for the periods reported, net special items. Management uses this measure in managing the operating performance of our business and believes that Adjusted EBITDA and Adjusted EBITDA Margin provide investors and analysts meaningful insights into our operating performance and Adjusted EBITDA is a relevant metric for the third-party debt. The Company believes that using this information, along with net income (loss), provides for a more complete analysis of the results of its operations. Net income (loss) is the most directly comparable GAAP measure. For more information regarding net special items, see the information under the heading Effects of Net Special Items and the Condensed Consolidated Statement of Operations and related notes included later in this release. |
3 Free Cash Flow is a non-GAAP measure and the most directly comparable GAAP measure is cash provided by operating activities from continuing operations. Management utilizes this measure in connection with managing our business and believes that Free Cash Flow is useful to investors as a liquidity measure because it measures the amount of cash generated that is available, after reinvesting in the business, to maintain a strong balance sheet and service debt, and return cash to shareowners. It should not be inferred that the entire Free Cash Flow amount is available for discretionary expenditures. Free Cash Flow also enables investors to perform meaningful comparisons between past and present periods. |
Select Financial Measures | ||||||||
(In millions) | Third | Second | Third | |||||
Net Sales | $ | 897 | $ | 919 | $ | 968 | ||
Net Income from Continuing Operations | 58 | 49 | 109 | |||||
Net Income | 58 | 49 | 57 | |||||
Business Segment Operating Profit | 116 | 82 | 175 | |||||
Adjusted Operating Earnings | 72 | 49 | 112 | |||||
Adjusted EBITDA | 158 | 124 | 216 | |||||
Cash Provided By Operating Activities From Continuing Operations | 197 | 77 | 146 | |||||
Free Cash Flow | 155 | 33 | 114 | |||||
Segment Information
Sylvamo uses business segment operating profit to measure the earnings performance of its businesses and is calculated as set forth in footnote (d) under the "Sales and Earnings by Business Segment" table (page 8). Third quarter 2023 net sales by business segment and operating profit by business segment compared with the second quarter of 2023 and the third quarter of 2022 are as follows:
Business Segment Results | |||||||||||
(In millions) | Third | Second | Third | ||||||||
Net Sales by Business Segment | |||||||||||
Europe | $ | 184 | $ | 210 | $ | 130 | |||||
Latin America | 246 | 250 | 270 | ||||||||
North America | 476 | 474 | 589 | ||||||||
Inter-segment Sales | (9 | ) | (15 | ) | (21 | ) | |||||
Net Sales | $ | 897 | $ | 919 | $ | 968 | |||||
Operating Profit by Business Segment | |||||||||||
Europe | $ | (14 | ) | $ | (11 | ) | $ | 19 | |||
Latin America | 55 | 48 | 58 | ||||||||
North America | 75 | 45 | 98 | ||||||||
Business Segment Operating Profit | $ | 116 | $ | 82 | $ | 175 | |||||
Operating profits in the third quarter of 2023:
Europe - $(14) million compared with $(11) million in the second quarter of 2023. Earnings were slightly lower as lower planned maintenance outages and lower input costs were more than offset by lower price and mix and higher unabsorbed costs due to economic downtime.
Latin America - $55 million compared with $48 million in the second quarter of 2023. Earnings were higher as lower operating and input costs and lower planned maintenance outages more than offset lower export price and mix.
North America - $75 million compared with $45 million in the second quarter of 2023. Earnings were higher as lower operating and input costs, higher volumes and lower planned maintenance outages more than offset lower price and mix and higher unabsorbed costs due to economic downtime.
Effective Tax Rate
The reported effective tax rate for continuing operations for the third quarter of 2023 was 36%, compared to 30% for the second quarter of 2023. The higher rate for the third quarter was due to a change in estimated Annual Effective Tax Rate (AETR) to reduce the expected benefit of foreign tax attributes and also a mix of earnings in our regions.
Excluding net special items, the effective tax rate for the third quarter of 2023 was 33%, compared with 30% for the second quarter of 2023.
The effective tax rate excluding net special items is a non-GAAP financial measure and is calculated by adjusting the income tax provision from continuing operations and rate to exclude the tax effect of net special items. Management believes that this presentation provides useful information to investors by providing a more meaningful comparison of the income tax rate between past and present periods.
Effects of Net Special Items
Net special items related to continuing operations in the third quarter of 2023 amounted to a net after-tax charge of $14 million ($0.33 per diluted share) compared with net after-tax income of $0 million ($0.00 per diluted share) in the second quarter of 2023.
Earnings Webcast
The company will host an audio webcast at 10 a.m. EST / 9 a.m. CST. All interested parties are invited to listen at investors.sylvamo.com.
Parties who wish to participate should call +1-877-336-4440 (U.S.) or +1-409-207-6984 (international) and use access code 763504. Participants should call in no later than 9:45 a.m. EST / 8:45 a.m. CST.
Replays are available at investors.sylvamo.com for one year and by phone for 90 days, beginning at approximately 2 p.m. EST / 1 p.m. CST the day of the call. To listen to the replay by phone, call +1-866-207-1041 (U.S.) or +1-402-970-0847 (international) and use access code 7814753.
About Sylvamo
Sylvamo Corporation (NYSE: SLVM) is the world's paper company with mills in Europe, Latin America and North America. Our vision is to be the employer, supplier and investment of choice. We transform renewable resources into papers that people depend on for education, communication and entertainment. Headquartered in Memphis, Tennessee, we employ more than 6,500 colleagues. Net sales for 2022 were $3.6 billion. For more information, please visit Sylvamo.com.
Forward-Looking Statements
This news release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, including the information under the headings "Fourth Quarter Outlook" and "Management Summary from Chairman and Chief Executive Officer Jean-Michel Ribiéras." Any or all forward-looking statements may turn out to be incorrect, and our actual actions and results could differ materially from what they express or imply, because they involve known and unknown risks, uncertainties and other factors, many of which are beyond our control. These risks, uncertainties, and other factors include those disclosed in the heading "Risk Factors" in our Annual Report on Form 10-K for the year ended Dec. 31, 2022, filed with the U.S. Securities and Exchange Commission (SEC) and in our subsequent filings with the SEC, available on our website, Sylvamo.com. These forward-looking statements reflect our current expectations, and we undertake no obligation to publicly update any forward-looking statements, whether as a result of new information, future events or otherwise.
SYLVAMO CORPORATION Condensed Consolidated Statement of Operations Preliminary and Unaudited (In millions, except per share amounts) | |||||||||||||||||||
Three Months Ended September 30, | Three Months Ended June 30, 2023 | Nine Months Ended September 30, | |||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||
Net Sales | $ | 897 | $ | 968 | $ | 919 | $ | 2,757 | $ | 2,701 | |||||||||
Costs and Expenses | |||||||||||||||||||
Cost of products sold | 665 | (a) | 687 | (e) | 721 | 2,055 | (a) | 1,965 | (e) | ||||||||||
Selling and administrative expenses | 89 | (b) | 80 | (f) | 76 | 248 | (b) | 227 | (f) | ||||||||||
Depreciation, amortization and cost of timber harvested | 36 | 30 | 34 | 105 | 94 | ||||||||||||||
Taxes other than payroll and income taxes | 7 | 6 | 6 | 19 | 18 | ||||||||||||||
Interest expense (income), net | 9 | 18 | 12 | 28 | (d) | 52 | |||||||||||||
Income From Continuing Operations Before Income Taxes | 91 | 147 | 70 | 302 | 345 | ||||||||||||||
Income tax provision | 33 | (c) | 38 | (g) | 21 | 98 | (c) | 97 | (g) | ||||||||||
Net Income From Continuing Operations | 58 | 109 | 49 | 204 | 248 | ||||||||||||||
Discontinued operations, net of tax | — | (52 | ) | (h) | — | — | (224 | ) | (i) | ||||||||||
Net Income (Loss) | $ | 58 | $ | 57 | $ | 49 | $ | 204 | $ | 24 | |||||||||
Basic Earnings Per Share | |||||||||||||||||||
Income from continuing operations | $ | 1.39 | $ | 2.47 | $ | 1.16 | $ | 4.83 | $ | 5.62 | |||||||||
Discontinued operations, net of taxes | — | (1.18 | ) | — | — | (5.08 | ) | ||||||||||||
Net earnings (loss) | $ | 1.39 | $ | 1.29 | $ | 1.16 | $ | 4.83 | $ | 0.54 | |||||||||
Diluted Earnings Per Share | |||||||||||||||||||
Income from continuing operations | $ | 1.37 | $ | 2.44 | $ | 1.14 | $ | 4.77 | $ | 5.58 | |||||||||
Discontinued operations, net of taxes | — | (1.16 | ) | — | — | (5.04 | ) | ||||||||||||
Net earnings (loss) | $ | 1.37 | $ | 1.28 | $ | 1.14 | $ | 4.77 | $ | 0.54 | |||||||||
Average Shares of Common Stock Outstanding - Diluted | 42 | 45 | 43 | 43 | 44 | ||||||||||||||
The accompanying notes are an integral part of this condensed consolidated statement of operations. |
Three Months and Nine Months Ended September 30, 2023 | |
(a) | Includes pre-tax loss of $3 million ($2 million after taxes) for the three and nine months ended September 30, 2023, for certain severance costs related to our salaried workforce and incremental expense of $9 million ($7 million after taxes) for the nine months ended September 30, 2023, related to the impact of the step-up of acquired Nymölla inventory sold during the first quarter. |
(b) | Includes a pre-tax loss of $10 million ($8 million after taxes) for the three months and nine months ended September 30, 2023, for certain severance costs related to our salaried workforce. Also includes pre-tax loss of $3 million ($2 million after taxes) for the three months ended September 30, 2023, and a pre-tax loss of $8 million ($6 million after taxes) for the nine months ended September 30, 2023, for transaction costs related to the Nymölla acquisition. Finally, includes a pre-tax loss of $4 million ($3 million after taxes) for the nine months ended September 30, 2023 for professional and legal fees related to negotiations resulting in a shareholder cooperation agreement. |
(c) | Includes a $2 million tax expense for the three and nine months ended September 30, 2023 related to the write-off of certain deferred tax assets. |
(d) | Includes $9 million ($6 million after taxes) of interest income related to tax settlements and a pre-tax loss of $5 million ($4 million after taxes) related to debt extinguishment costs for the nine months ended September 30, 2023. |
Three Months and Nine Months Ended September 30, 2022 | |
(e) | Includes pre-tax loss of $3 million ($2 million after taxes) for the three months ended September 30, 2022, and a pre-tax loss of $4 million ($3 million after taxes) for the nine months ended September 30, 2022, for one-time costs associated with the spin-off. |
(f) | Includes pre-tax loss of $7 million ($5 million after taxes) for the three months ended September 30, 2022, and a pre-tax loss of $19 million ($14 million after taxes) for the nine months ended September 30, 2022, for one-time costs associated with the spin-off. |
(g) | Includes a $4 million tax benefit related to the reversal of a valuation allowance on foreign deferred tax assets. |
(h) | Includes a pre-tax charge of $78 million ($78 million after taxes) to reserve for the elimination of the cumulative foreign currency translation loss related to our Russian operations. |
(i) | Includes a pre-tax charge of $234 million ($234 million after taxes) to reserve for the elimination of the cumulative foreign currency translation loss related to our Russian operations and a pre-tax charge of $68 million ($57 million after taxes) related to the impairment of our Russian fixed assets. |
SYLVAMO CORPORATION Reconciliation of Net Income to Adjusted Operating Earnings Preliminary and Unaudited (In millions, except per share amounts) | ||||||||||||||||
Three Months Ended September 30, | Three Months Ended June 30, 2023 | Nine Months Ended September 30, | ||||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||||
Net Income (Loss) | $ | 58 | $ | 57 | $ | 49 | $ | 204 | $ | 24 | ||||||
Less: Discontinued operations, net of tax | — | (52 | ) | — | — | (224 | ) | |||||||||
Net income From Continuing Operations | 58 | 109 | 49 | 204 | 248 | |||||||||||
Add back: Net special items expense (income) | 14 | 3 | — | 25 | 13 | |||||||||||
Adjusted Operating Earnings | $ | 72 | $ | 112 | $ | 49 | $ | 229 | $ | 261 | ||||||
Three Months Ended September 30, | Three Months Ended June 30, 2023 | Nine Months Ended September 30, | ||||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||||
Diluted Earnings (Loss) Per Common Share as Reported | $ | 1.37 | $ | 1.28 | $ | 1.14 | $ | 4.77 | $ | 0.54 | ||||||
Less: Discontinued operations, net of tax | — | (1.16 | ) | — | — | (5.04 | ) | |||||||||
Continuing Operations | 1.37 | 2.44 | 1.14 | 4.77 | 5.58 | |||||||||||
Add back: Net special items expense (income) | 0.33 | 0.07 | — | 0.58 | 0.29 | |||||||||||
Adjusted Operating Earnings Per Share | $ | 1.70 | $ | 2.51 | $ | 1.14 | $ | 5.35 | $ | 5.87 | ||||||
SYLVAMO CORPORATION Sales and Earnings by Business Segment Preliminary and Unaudited (In millions) | |||||||||||||||||||
Net Sales by Business Segment | |||||||||||||||||||
Three Months Ended September 30, | Three Months Ended June 30, 2023 | Nine Months Ended September 30, | |||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||
Europe | $ | 184 | $ | 130 | $ | 210 | $ | 624 | $ | 382 | |||||||||
Latin America | 246 | 270 | 250 | 718 | 734 | ||||||||||||||
North America | 476 | 589 | 474 | 1,455 | 1,646 | ||||||||||||||
Inter-segment Sales | (9 | ) | (21 | ) | (15 | ) | (40 | ) | (61 | ) | |||||||||
Net Sales | $ | 897 | $ | 968 | $ | 919 | $ | 2,757 | $ | 2,701 | |||||||||
Operating Profit by Business Segment | ||||||||||||||||||||
Three Months Ended September 30, | Three Months Ended June 30, 2023 | Nine Months Ended September 30, | ||||||||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||||||||
Europe | $ | (14 | ) | $ | 19 | $ | (11 | ) | $ | (2 | ) | $ | 38 | |||||||
Latin America | 55 | 58 | 48 | 149 | 156 | |||||||||||||||
North America | 75 | 98 | 45 | 217 | 226 | |||||||||||||||
Business Segment Operating Profit | $ | 116 | $ | 175 | $ | 82 | $ | 364 | $ | 420 | ||||||||||
Income from Continuing Operations Before Income Taxes | $ | 91 | $ | 147 | $ | 70 | $ | 302 | $ | 345 | ||||||||||
Interest expense (income), net | 9 | 18 | 12 | 28 | (b) | 52 | ||||||||||||||
Net special items expense (income) | 16 | (a) | 10 | (c) | — | 34 | (a) | 23 | (c) | |||||||||||
Business Segment Operating Profit (d) | $ | 116 | $ | 175 | $ | 82 | $ | 364 | $ | 420 | ||||||||||
Three Months and Nine Months Ended September 30, 2023 | |
(a) | Includes pre-tax loss of $13 million ($10 million after taxes) for the three months and nine months ended September 30, 2023 for certain severance costs related to our salaried workforce. Also includes a pre-tax loss of $3 million ($2 million after taxes) for the three months ended September 30, 2023, and a pre-tax loss of $8 million ($6 million after taxes) for the nine months ended September 30, 2023, for transaction costs related to the Nymölla acquisition. Finally, includes a pre-tax loss of $4 million ($3 million after taxes) for professional and legal fees related to negotiations resulting in a shareholder cooperation agreement and incremental expense of $9 million ($7 million after taxes) related to the impact of the step-up of acquired Nymölla inventory sold during the first quarter for the nine months ended September 30, 2023. |
(b) | Includes $9 million ($6 million after taxes) of interest income related to tax settlements and a pre-tax loss of $5 million ($4 million after taxes) related to debt extinguishment costs for the nine months ended September 30, 2023. |
Three Months and Nine Months Ended September 30, 2022 | |
(c) | Includes pre-tax loss of $10 million ($7 million after taxes) for the three months ended September 30, 2022, and a pre-tax loss of $23 million ($17 million after taxes) for the nine months ended September 30, 2022, for one-time costs associated with the spin-off. |
(d) | As set forth in the chart above, business segment operating profit is defined as income from continuing operations before income taxes, but excluding net interest expense (income) and net special items. Business segment operating profit is a measure reported to our management for purposes of making decisions about allocating resources to our business segments and assessing the performance of our business segments. |
Reconciliation of Net Income to Adjusted EBITDA and Adjusted EBITDA Margin Preliminary and Unaudited (In millions) | |||||||||||||||||||
Three Months Ended September 30, | Three Months Ended June 30, 2023 | Nine Months Ended September 30, | |||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||
Net Income (Loss) | $ | 58 | $ | 57 | $ | 49 | $ | 204 | $ | 24 | |||||||||
Less: Discontinued operations, net of tax | — | (52 | ) | — | — | (224 | ) | ||||||||||||
Net Income From Continuing Operations | 58 | 109 | 49 | 204 | 248 | ||||||||||||||
Adjustments: | |||||||||||||||||||
Income tax provision | 33 | 38 | 21 | 98 | 97 | ||||||||||||||
Interest expense (income), net | 9 | 18 | 12 | 28 | 52 | ||||||||||||||
Depreciation, amortization and cost of timber harvested | 36 | 30 | 34 | 105 | 94 | ||||||||||||||
Stock-based compensation | 6 | 5 | 8 | 21 | 16 | ||||||||||||||
Transition service agreement expense | — | 6 | — | — | 21 | ||||||||||||||
Net special items expense (income) | 16 | 10 | — | 34 | 23 | ||||||||||||||
Adjusted EBITDA | $ | 158 | $ | 216 | $ | 124 | $ | 490 | $ | 551 | |||||||||
Net Sales | $ | 897 | $ | 968 | $ | 919 | $ | 2,757 | $ | 2,701 | |||||||||
Adjusted EBITDA Margin | 17.6 | % | 22.3 | % | 13.5 | % | 17.8 | % | 20.4 | % | |||||||||
Adjusted EBITDA and Adjusted EBITDA Margin by Business Segment | |||||||||||||||||||
Three Months Ended September 30, | Three Months Ended June 30, 2023 | Nine Months Ended September 30, | |||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||
Adjusted EBITDA | |||||||||||||||||||
Europe | $ | (5 | ) | $ | 24 | $ | (3 | ) | $ | 23 | $ | 54 | |||||||
Latin America | 74 | 74 | 67 | 204 | 209 | ||||||||||||||
North America | 89 | 118 | 60 | 263 | 288 | ||||||||||||||
Total Business Segment Adjusted EBITDA | $ | 158 | $ | 216 | $ | 124 | $ | 490 | $ | 551 | |||||||||
Net Sales (excluding discontinued operations and inter-segment sales eliminations) | |||||||||||||||||||
Europe | $ | 184 | $ | 130 | $ | 210 | $ | 624 | $ | 382 | |||||||||
Latin America | 246 | 270 | 250 | 718 | 734 | ||||||||||||||
North America | 476 | 589 | 474 | 1,455 | 1,646 | ||||||||||||||
Total Business Segment Net Sales | $ | 906 | $ | 989 | $ | 934 | $ | 2,797 | $ | 2,762 | |||||||||
Adjusted EBITDA Margin | |||||||||||||||||||
Europe | (3 | )% | 18 | % | (1 | )% | 4 | % | 14 | % | |||||||||
Latin America | 30 | % | 27 | % | 27 | % | 28 | % | 28 | % | |||||||||
North America | 19 | % | 20 | % | 13 | % | 18 | % | 17 | % | |||||||||
SYLVAMO CORPORATION Condensed Consolidated Balance Sheet Preliminary and Unaudited (In millions) | |||||||
September 30, 2023 | December 31, 2022 | ||||||
Assets | |||||||
Current Assets | |||||||
Cash and temporary investments | $ | 194 | $ | 360 | |||
Restricted cash | 60 | — | |||||
Accounts and notes receivable, net | 423 | 450 | |||||
Contract assets | 25 | 30 | |||||
Inventories | 456 | 364 | |||||
Other current assets | 28 | 39 | |||||
Total Current Assets | 1,186 | 1,243 | |||||
Plants, Properties and Equipment, Net | 949 | 817 | |||||
Forestlands | 346 | 322 | |||||
Goodwill | 134 | 128 | |||||
Right of Use Assets | 39 | 35 | |||||
Deferred Charges and Other Assets | 131 | 165 | |||||
Total Assets | $ | 2,785 | $ | 2,710 | |||
Liabilities and Equity | |||||||
Current Liabilities | |||||||
Accounts payable | $ | 382 | $ | 453 | |||
Notes payable and current maturities of long-term debt | 53 | 29 | |||||
Accrued payroll and benefits | 66 | 81 | |||||
Other current liabilities | 173 | 165 | |||||
Total Current Liabilities | 674 | 728 | |||||
Long-Term Debt | 946 | 1,003 | |||||
Deferred Income Taxes | 202 | 183 | |||||
Other Liabilities | 127 | 118 | |||||
Equity | |||||||
Common stock, $1 par value, 200.0 shares authorized, 44.5 shares and 44.2 shares issued and 41.5 shares and 42.6 shares outstanding at September 30, 2023 and December 31, 2022, respectively | 45 | 44 | |||||
Paid-In Capital | 45 | 25 | |||||
Retained Earnings | 2,185 | 2,029 | |||||
Accumulated Other Comprehensive Loss | (1,298 | ) | (1,338 | ) | |||
977 | 760 | ||||||
Less: Common stock held in treasury, at cost, 2.9 shares and 1.6 shares at September 30, 2023 and December 31, 2022, respectively | (141 | ) | (82 | ) | |||
Total Equity | 836 | 678 | |||||
Total Liabilities and Equity | $ | 2,785 | $ | 2,710 | |||
Condensed Consolidated Statement of Cash Flows Preliminary and Unaudited (In millions) | |||||||
Nine Months Ended | |||||||
2023 | 2022 | ||||||
Operating Activities | |||||||
Net income from continuing operations | $ | 204 | $ | 248 | |||
Depreciation, amortization, and cost of timber harvested | 105 | 94 | |||||
Deferred income tax provision (benefit), net | 4 | 4 | |||||
Stock-based compensation | 21 | 16 | |||||
Changes in operating assets and liabilities and other | |||||||
Accounts and notes receivable | 99 | (81 | ) | ||||
Inventories | (46 | ) | (76 | ) | |||
Accounts payable and accrued liabilities | (122 | ) | 18 | ||||
Other | 72 | 53 | |||||
Cash Provided By Operating Activities from Continuing Operations | 337 | 276 | |||||
Cash Provided By Operating Activities from Discontinued Operations, net | — | 20 | |||||
Cash Provided By Operating Activities | 337 | 296 | |||||
Investment Activities | |||||||
Invested in capital projects | (147 | ) | (91 | ) | |||
Acquisition of business | (167 | ) | — | ||||
Cash Provided By (Used for) Investment Activities from Continuing Operations | (314 | ) | (91 | ) | |||
Cash Provided By (Used for) Investment Activities from Discontinued Operations, net | — | (5 | ) | ||||
Cash Provided By (Used for) Investment Activities | (314 | ) | (96 | ) | |||
Financing Activities | |||||||
Dividends paid | (32 | ) | (5 | ) | |||
Issuance of debt | 443 | — | |||||
Reduction of debt | (482 | ) | (174 | ) | |||
Repurchases of common stock | (53 | ) | — | ||||
Other | (7 | ) | (2 | ) | |||
Cash Provided By (Used for) Financing Activities from Continuing Operations | (131 | ) | (181 | ) | |||
Cash Provided By (Used for) Financing Activities from Discontinued Operations, net | — | (1 | ) | ||||
Cash Provided By (Used for) Financing Activities | (131 | ) | (182 | ) | |||
Effect of Exchange Rate Changes on Cash | 2 | 27 | |||||
Change in Cash Included in Assets Held for Sale | — | 41 | |||||
Change in Cash, Temporary Investments and Restricted Cash | (106 | ) | 4 | ||||
Cash, Temporary Investments and Restricted Cash | |||||||
Beginning of the period | 360 | 159 | |||||
End of the period | $ | 254 | $ | 163 | |||
SYLVAMO CORPORATION Reconciliation of Cash Provided by Operations to Free Cash Flow Preliminary and Unaudited (In millions) | |||||||||||||||||||
Three Months Ended September 30, | Three Months Ended June 30, 2023 | Nine Months Ended September 30, | |||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||
Cash Provided By Operating Activities From Continuing Operations | $ | 197 | $ | 146 | $ | 77 | $ | 337 | $ | 276 | |||||||||
Adjustments: | |||||||||||||||||||
Cash invested in capital projects | (42 | ) | (32 | ) | (44 | ) | (147 | ) | (91 | ) | |||||||||
Free Cash Flow | $ | 155 | $ | 114 | $ | 33 | $ | 190 | $ | 185 | |||||||||
Reconciliation of Net Income From Continuing Operations to Adjusted EBITDA - Since Spin-off Preliminary and Unaudited (In millions) | |||||||||||||||
Three Months Ended December 31, 2021 | Twelve Months Ended December 31, 2022 | Nine Months Ended September 30, 2023 | October 1, 2021 Through September 30, 2023 | ||||||||||||
Net Income From Continuing Operations | $ | 29 | $ | 336 | $ | 204 | $ | 569 | |||||||
Adjustments: | |||||||||||||||
Income tax provision | 28 | 131 | 98 | 257 | |||||||||||
Interest expense (income), net | 18 | 69 | 28 | 115 | |||||||||||
Depreciation, amortization and cost of timber harvested | 31 | 125 | 105 | 261 | |||||||||||
Stock-based compensation | 4 | 20 | 21 | 45 | |||||||||||
Transition services agreement expense | 7 | 23 | — | 30 | |||||||||||
Net Special items expense | 6 | 17 | 34 | 57 | |||||||||||
Adjusted EBITDA | $ | 123 | $ | 721 | $ | 490 | $ | 1,334 | |||||||
Net Sales | $ | 778 | $ | 3,628 | $ | 2,757 | $ | 7,163 | |||||||
Adjusted EBITDA Margin | 15.8 | % | 19.9 | % | 17.8 | % | 18.6 | % | |||||||
Reconciliation of Cash Provided by Operations to Free Cash Flow - Since Spin-off Preliminary and Unaudited (In millions) | |||||||||||||||
Three Months Ended December 31, 2021 | Twelve Months Ended December 31, 2022 | Nine Months Ended September 30, 2023 | October 1, 2021 Through September 30, 2023 | ||||||||||||
Cash Provided By Operating Activities From Continuing Operations | $ | 131 | $ | 418 | $ | 337 | $ | 886 | |||||||
Adjustments: | |||||||||||||||
Cash invested in capital projects | (22 | ) | (149 | ) | (147 | ) | $ | (318 | ) | ||||||
Free Cash Flow | $ | 109 | $ | 269 | $ | 190 | $ | 568 | |||||||
SYLVAMO CORPORATION Reconciliation of Net Income From Continuing Operations to Adjusted EBITDA - 2023 Outlook Estimates (In millions) | |
Three Months Ended December 31, 2023 | |
Net Income From Continuing Operations | $18 - $32 |
Adjustments: | |
Income tax provision | 8 - 14 |
Interest expense (income), net | 13 |
Depreciation, amortization and cost of timber harvested | 37 |
Stock-based compensation | 6 |
Net special items expense | 8 |
Adjusted EBITDA | $90 - $110 |
Reconciliation of Cash Provided by Operations to Free Cash Flow - 2023 Outlook Estimates (In millions) | |
Twelve Months Ended December 31, 2023 | |
Cash Provided By Operating Activities From Continuing Operations | > $485 |
Adjustments: | |
Cash invested in capital projects | (< $215) |
Free Cash Flow | > $270 |
The non-GAAP financial measures presented in this release have limitations as analytical tools and should not be considered in isolation or as a substitute for an analysis of our results calculated in accordance with GAAP. In addition, because not all companies use identical calculations, the Company’s presentation of non-GAAP measures in this release may not be comparable to similarly titled measures disclosed by other companies, including companies in the same industry as Sylvamo.
Management believes certain non-U.S. GAAP financial measures, when used in conjunction with information presented in accordance with U.S. GAAP, can facilitate a better understanding of the impact of various factors and trends on the Company’s financial condition and results of operations. Management also uses these non-U.S. GAAP financial measures in making financial, operating and planning decisions and in evaluating the Company’s performance.
View source version on businesswire.com: https://www.businesswire.com/news/home/20231109634528/en/
Contacts
Investor Contact: Hans Bjorkman, 901-519-8030, hans.bjorkman@sylvamo.com
Media Contact: Adam Ghassemi, 901-519-8115, adam.ghassemi@sylvamo.com
