Market Overview

Packaging Corporation of America Reports Fourth Quarter and Full Year 2017 Results

Share:

Packaging Corporation of America (NYSE:PKG) today reported fourth
quarter 2017 net income of $269 million, or $2.84 per share and $1.56
per share excluding special items. Fourth quarter net sales were $1.7
billion in 2017 and $1.5 billion in 2016. Full year 2017 net income was
$669 million, or $7.07 per share and $6.02 per share excluding special
items. Full year 2017 net sales were $6.4 billion compared to 2016 net
sales of $5.8 billion.

 

Diluted earnings per share attributable
to Packaging Corporation of America shareholders

   
Three Months Ended Full Year Ended
December 31 December 31
2017   2016   Change 2017   2016 Change
Reported Diluted EPS $ 2.84 $ 1.17 $ 1.67 $ 7.07 $ 4.75 $ 2.32
Special Items Expense (Income) (1) (1.28)   0.06   (1.34)   (1.05)   0.13   1.18
Diluted EPS excluding Special Items $ 1.56   $ 1.23   $ 0.33   $ 6.02   $ 4.88   $ 1.14
 
(1) For descriptions and amounts of our special items,
see the schedules with this release.
 

Special items in the fourth quarter and full year 2017 include, among
other items, various tax-related items resulting from the Tax Cut and
Jobs Act that was signed on December 22, 2017. Excluding special items,
the $.33 per share increase in fourth quarter 2017 earnings compared to
the fourth quarter of 2016 was driven primarily by higher prices and mix
$.51 and volumes $.12 in our Packaging segment, higher volumes $.01 in
our Paper segment, and the final insurance recovery related to the
DeRidder Mill incident $.07. These items were partially offset by lower
prices and mix ($.03) in our Paper segment, higher freight expense
($.04), higher input costs ($.04), higher operating costs ($.11), higher
converting costs ($.02), higher annual outage expenses ($.10), and
higher corporate and other costs ($.04).

Compared to fourth quarter guidance of $1.50 per share, lower than
expected recycled fiber prices were offset by higher labor, medical and
benefits costs in our box plants. Results were negatively impacted by
($.01) per share due to a slightly higher tax rate, offset by the final
insurance recovery related to the DeRidder Mill incident of $.07 per
share.

Financial information by segment is summarized below and in the
schedules with this release.

 
(dollars in millions)
Three Months Ended   Full Year Ended
December 31 December 31
2017   2016 2017   2016
Segment income (loss)
Packaging $ 266.9 $ 177.5 $ 943.7 $ 711.1
Paper 3.4 33.1 61.5 138.1
Corporate and Other (18.3 ) (17.7 ) (74.0 ) (68.9 )
$ 252.0   $ 192.9   $ 931.2   $ 780.3  
 
Segment income (loss) excluding special items
Packaging $ 257.1 $ 183.2 $ 939.6 $ 725.5
Paper 11.5 35.8 95.3 142.5
Corporate and Other (17.3 ) (17.7 ) (73.7 ) (68.6 )
$ 251.3   $ 201.3   $ 961.2   $ 799.4  
 
EBITDA excluding special items
Packaging $ 340.4 $ 259.2 $ 1,257.1 $ 1,018.8
Paper 26.3 50.0 152.6 199.2
Corporate and Other (15.6 ) (16.4 ) (67.6 ) (63.5 )
$ 351.1   $ 292.8   $ 1,342.1   $ 1,154.5  
 

In the Packaging segment, total corrugated products shipments with one
additional workday were up 9.8% and shipments per day were up 8.0% over
last year's fourth quarter. Containerboard production was 1,006,000
tons, and containerboard inventory (including inventory for the fourth
quarter 2017 acquisition of Sacramento Container) was up 38,000 tons
compared to the fourth quarter of 2016 and up 48,000 tons from the third
quarter of 2017. In the Paper segment, sales volumes in the fourth
quarter of 2017 were up 20,000 tons compared to last year's fourth
quarter, while production volumes were lower due to scheduled outages.

Commenting on reported results, Mark W. Kowlzan, Chairman and CEO, said,
"Demand in our Packaging segment remained very strong as sales volumes
in both our containerboard mills and our corrugated products plants set
all-time records. Record production in our containerboard mills allowed
us to build some inventory to prepare for scheduled first quarter
outages at three of our mills when our production volume will be
significantly reduced. Higher year over year inflation came in close to
where we expected, and the employees at our containerboard mills and
corrugated products facilities did a great job working extra hours
during the quarter and over the holiday periods to meet our customers'
needs in a timely manner. Additionally, we are off to a great start with
the integration of Sacramento Container, and we were able to finalize
our claim related to the DeRidder Mill incident with our insurance
carrier which enables us to offset the negative impact to earnings from
earlier in the year."

"Looking ahead as we move from the fourth and into the first quarter,"
Mr. Kowlzan added, "we expect continued strong demand in our Packaging
segment, although our containerboard volumes will be lower due to
scheduled outages at three of our mills during the quarter. We will
continue to implement our recently announced price increases in our
Paper segment and expect volume to be slightly lower. We expect
inflation in almost all areas across our entire cost base. We anticipate
continued higher freight costs as well as higher labor and benefits
costs with annual wage increases and other timing-related expenses.
Although we anticipate price inflation on recycled fiber to be fairly
flat, we do expect some inflation in our energy costs and with most of
our chemical, and repair and materials costs, and seasonally colder
weather will increase energy usage and wood costs. Our depreciation and
interest expense will be slightly higher as well. Considering these
items, we expect first quarter earnings of $1.52 per share".

We present various non-GAAP financial measures in this press release,
including diluted EPS excluding special items, segment income excluding
special items and EBITDA excluding special items. We provide information
regarding our use of non-GAAP financial measures and reconciliations of
historical non-GAAP financial measures presented in this press release
to the most comparable measure reported in accordance with GAAP in the
schedules to this press release. We present our earnings expectation for
the upcoming quarter excluding special items as special items are
difficult to predict and quantify and may reflect the effect of future
events. We currently expect special items in the first quarter to
include accounting charges, fees, and expenses related to the Wallula
Mill paper machine conversion from paper to linerboard and the
Sacramento Container Corporation acquisition. Additional special items
may arise due to first quarter events.

PCA is the fourth largest producer of containerboard and corrugated
packaging products and the third largest producer of uncoated freesheet
paper in the United States. PCA operates eight mills and 94 corrugated
products plants and related facilities.

Some of the statements in this press release are forward-looking
statements. Forward-looking statements include statements about our
future earnings and financial condition, expected benefits from
acquisitions and restructuring activities, our industry and our business
strategy. Statements that contain words such as " will", "should",
"anticipate", "believe", "expect", "intend", "estimate", "hope" or
similar expressions, are forward-looking statements. These
forward-looking statements are based on the current expectations of PCA.
Because forward-looking statements involve inherent risks and
uncertainties, the plans, actions and actual results of PCA could differ
materially. Among the factors that could cause plans, actions and
results to differ materially from PCA's current expectations include the
following: the impact of general economic conditions; conditions in the
paper and packaging industries, including competition, product demand
and product pricing; fluctuations in wood fiber and recycled fiber
costs; fluctuations in purchased energy costs; the possibility of
unplanned outages or interruptions at our principal facilities; and
legislative or regulatory requirements, particularly concerning
environmental matters, as well as those identified under Item 1A. Risk
Factors in PCA's Annual Report on Form 10-K for the year ended December
31, 2016 filed with the Securities and Exchange Commission and available
at the SEC's website at "www.sec.gov".

 

Conference Call Information:

 

WHAT:

Packaging Corporation of America's 4th Quarter and Full Year 2017
Earnings Conference Call
 

WHEN:

Wednesday, January 31, 2018 at 9:30 a.m. Eastern Time
 

CALL-IN

(855) 730-0288 (U.S. and Canada) or (832) 412-2295 (International)

NUMBER:

Dial in by 9:15 a.m. Eastern Time
Conference Call Leader: Mr. Mark Kowlzan
 

WEBCAST:

http://www.packagingcorp.com

 

REBROADCAST DATES:

January 31, 2018 12:30 p.m. Eastern Time through February 14, 2018
11:59 p.m. Eastern Time
 

REBROADCAST NUMBERS:

(855) 859-2056 (U.S. and Canada) or (404) 537-3406 (International)
Passcode: 98796102
 
             
Packaging Corporation of America
Consolidated Earnings Results
Unaudited
(dollars in millions, except per-share data)
 
Three Months Ended Full Year Ended
December 31, December 31,
2017 2016 2017 2016
Net sales $ 1,684.3 $ 1,476.6 $ 6,444.9 $ 5,779.0
Cost of sales   (1,312.6 )

(1)

  (1,149.5 )

(3)

  (4,972.7 )

(1)

  (4,503.3 )

(3)

Gross profit 371.7 327.1 1,472.2 1,275.7
Selling, general, and administrative expenses (133.7 ) (125.1 ) (522.6 ) (471.1 )
Other income (expense), net   14.0  

(1)

  (9.1 )

(3)

  (18.4 )

(1)(2)

  (24.3 )

(3)

Income from operations 252.0 192.9 931.2 780.3
Interest expense, net   (28.0 )

(1)

  (24.4 )   (102.6 )

(1)

  (91.8 )
Income before taxes 224.0 168.5 828.6 688.5
Benefit (provision) for income taxes   44.9  

(1)

  (57.9 )   (160.0 )

(1)(2)

  (238.9 )
Net income $ 268.9   $ 110.6   $ 668.6   $ 449.6  
Earnings per share:
Basic $ 2.85   $ 1.17   $ 7.09   $ 4.76  
Diluted $ 2.84   $ 1.17   $ 7.07   $ 4.75  
 
 
Computation of diluted earnings per share under the two class method:
Net income $ 268.9 $ 110.6 $ 668.6 $ 449.6
Less: Distributed and undistributed income available to
participating securities
  (2.1 )   (1.0 )   (5.6 )   (4.4 )
Net income attributable to PCA shareholders $ 266.8   $ 109.6   $ 663.0   $ 445.2  
Diluted weighted average shares outstanding   93.8     93.6     93.7     93.7  
Diluted earnings per share $ 2.84   $ 1.17   $ 7.07   $ 4.75  
 
 
Supplemental financial information:
Capital spending $ 116.8 $ 86.2 $ 343.0 $ 274.3
Cash balance $ 216.9 $ 239.3 $ 216.9 $ 239.3
 
(1) The three and twelve months ended December 31, 2017 include the
following:
 
a. $7.6 million and $5.8 million, respectively, of income primarily
related to the sale of land corresponding to the closure of a
corrugated products facility, partially offset by closure costs
related to corrugated products facilities, a paper administration
facility, a corporate administration facility, and a lump sum
settlement of a multiemployer pension plan withdrawal liability for
one of our corrugated products facilities, which were recorded in
"Other income (expense) net" and "Cost of sales", as appropriate.
 
b.

$0.9 million and $1.7 million, respectively, of charges related to
the Sacramento Container Corporation acquisition and integration
costs related to other recent acquisitions, which were recorded in
"Other income (expense), net" and "Cost of sales", as appropriate.

 
c. $8.0 million and $33.4 million, respectively, of charges related to
the announced second quarter 2018 discontinuation of uncoated free
sheet and coated one-side grades at the Wallula, Washington mill
associated with the conversion of the No. 3 paper machine to a
high-performance 100% virgin kraft linerboard machine. The costs
were recorded within "Other income (expense), net" and "Cost of
sales", as appropriate.
 
d. $1.9 million of expense related to the write-off of deferred debt
issuance costs in connection with the December 2017 debt
refinancing, which was recorded in "Interest expense, net".
 
e.

$2.0 million gain related to the expiration of a repurchase option
corresponding to timberland previously sold, which was recorded in
"Other income (expense), net".

 
f. $122.1 million of estimated income tax benefit related to the
enactment in December 2017 of the Tax Cuts and Jobs Act (H.R.1)
primarily for the remeasurement of our net deferred tax liability as
a result of the reduction in the U.S. corporate income tax rate.
 
(2) The twelve months ended December 31, 2017 include the following:
 
a. $5.0 million of costs for the property damage and business
interruption insurance deductible corresponding to the February 2017
explosion at our DeRidder, Louisiana mill, which were recorded in
"Other income (expense), net".
 
b. $2.3 million of income related to a working capital adjustment from
the April 2015 sale of our Hexacomb corrugated manufacturing
operations in Europe and Mexico, which was recorded in "Other income
(expense), net".
 
c. $3.3 million of tax expense for the change in value of deferred
taxes as a result of an internal legal entity consolidation that
will simplify future operating activities, which was recorded in
"Provision for income taxes".
 
(3) The three and twelve months ended December 31, 2016 include the
following:
 
a. $4.5 million and $11.9 million, respectively, of closure costs
related to corrugated products facilities and a paper products
facility and costs related to our withdrawal from a multiemployer
pension plan for one of our corrugated products facilities. The
costs were recorded within "Other income (expense), net" and "Cost
of sales", as appropriate.
 
b. $1.2 million and $4.5 million, respectively, of charges related to
the acquisition and integration of TimBar Corporation and Columbus
Container Corporation, which we recorded in "Other income (expense),
net" and "Cost of sales", as appropriate.
 
c. $2.7 million of costs related to ceased production of softwood
market pulp operations at our Wallula, Washington mill and the
permanent shutdown of the No. 1 machine. The restructuring costs are
recorded within "Other income (expense), net" and "Costs of sales",
as appropriate.
       
Packaging Corporation of America
Segment Information
Unaudited
(dollars in millions)
 
Three Months Ended Full Year Ended
December 31, December 31,
2017 2016 2017 2016
Segment sales
Packaging $ 1,397.3 $ 1,196.9 $ 5,312.3 $ 4,584.8
Paper 267.5 253.8 1,051.8 1,093.9
Corporate and Other   19.5     25.9     80.8     100.3  
$ 1,684.3   $ 1,476.6   $ 6,444.9   $ 5,779.0  
 
Segment income (loss)
Packaging $ 266.9 $ 177.5 $ 943.7 $ 711.1
Paper 3.4 33.1 61.5 138.1
Corporate and Other   (18.3 )   (17.7 )   (74.0 )   (68.9 )
Income from operations   252.0     192.9     931.2     780.3  
Interest expense, net   (28.0 )   (24.4 )   (102.6 )   (91.8 )
Income before taxes $ 224.0   $ 168.5   $ 828.6   $ 688.5  
 
Segment income (loss) excluding special items (1)
Packaging $ 257.1 $ 183.2 $ 939.6 $ 725.5
Paper 11.5 35.8 95.3 142.5
Corporate and Other   (17.3 )   (17.7 )   (73.7 )   (68.6 )
$ 251.3   $ 201.3   $ 961.2   $ 799.4  
 
EBITDA excluding special items (1)
Packaging $ 340.4 $ 259.2 $ 1,257.1 $ 1,018.8
Paper 26.3 50.0 152.6 199.2
Corporate and Other   (15.6 )   (16.4 )   (67.6 )   (63.5 )
$ 351.1   $ 292.8   $ 1,342.1   $ 1,154.5  
 
(1) Segment income (loss) excluding special items, earnings before
interest, income taxes, and depreciation, amortization, and
depletion (EBITDA), and EBITDA excluding special items are non-GAAP
financial measures. Management excludes special items as it believes
these items are not necessarily reflective of the ongoing results of
operations of our business. We present these measures because they
provide a means to evaluate the performance of our segments and our
company on an ongoing basis using the same measures that are used by
our management, because these measures assist in providing a
meaningful comparison between periods presented and because these
measures are frequently used by investors and other interested
parties in the evaluation of companies and the performance of their
segments. The tables included in "Reconciliation of Non-GAAP
Financial Measures" on the following pages reconcile the non-GAAP
measures with the most directly comparable GAAP measures. Any
analysis of non-GAAP financial measures should be done only in
conjunction with results presented in accordance with GAAP. The
non-GAAP measures are not intended to be substitutes for GAAP
financial measures and should not be used as such.
       
Packaging Corporation of America
Reconciliation of Non-GAAP Financial Measures
Unaudited
(dollars in millions)
 
Three Months Ended Full Year Ended
December 31, December 31,
2017 2016 2017 2016
Packaging
Segment income $ 266.9 $ 177.5 $ 943.7 $ 711.1
Facilities closure and other costs (8.7 ) 4.5 (7.2 ) 10.2
Acquisition and integration related costs 0.9 1.2 1.7 4.2
Expiration of timberland repurchase option (2.0 ) (2.0 )
DeRidder mill incident 5.0
Hexacomb working capital adjustment           (1.6 )    
Segment income excluding special items (1) $ 257.1   $ 183.2   $ 939.6   $ 725.5  
 
Paper
Segment income $ 3.4 $ 33.1 $ 61.5 $ 138.1
Wallula mill restructuring 8.0 33.4
Facilities closure and other costs 0.1 0.4 1.7
Ceased production of market pulp at Wallula       2.7         2.7  
Segment income excluding special items (1) $ 11.5   $ 35.8   $ 95.3   $ 142.5  
 
Corporate and Other
Segment loss $ (18.3 ) $ (17.7 ) $ (74.0 ) $ (68.9 )
Facilities closure and other costs 1.0 1.0
Hexacomb working capital adjustment (0.7 )
Acquisition and integration related costs               0.3  
Segment loss excluding special items (1) $ (17.3 ) $ (17.7 ) $ (73.7 ) $ (68.6 )
       
Income from operations $ 252.0   $ 192.9   $ 931.2   $ 780.3  
       
Income from operations, excluding special items (1) $ 251.3   $ 201.3   $ 961.2   $ 799.4  
 
(1) See footnote (1) on page 3, for a discussion of non-GAAP
financial measures.
               
Packaging Corporation of America
Reconciliation of Non-GAAP Financial Measures
Unaudited
(dollars in millions)
Net Income and EPS Excluding Special Items (1)
 
Three Months Ended December 31,
2017 2016

Income
before
taxes

 

Income
Taxes

  Net Income  

Diluted
EPS

Income
before
taxes

 

Income
Taxes

 

Net
Income

 

Diluted
EPS

As reported $ 224.0 $ 44.9 $ 268.9 $ 2.84 $ 168.5 $ (57.9 ) $ 110.6 $ 1.17
Special items (2):
Facilities closure and other costs (7.6 ) 2.9 (4.7 ) (0.05 ) 4.5 (1.6 ) 2.9 0.03
Acquisition and integration related costs 0.9 (0.4 ) 0.5 0.01 1.2 (0.4 ) 0.8 0.01
Wallula mill restructuring 8.0 (3.4 ) 4.6 0.05
Expiration of timberland repurchase option (2.0 ) 0.8 (1.2 ) (0.01 )
Deferred debt issuance costs 1.8 (0.7 ) 1.1 0.01
Tax reform (122.1 ) (122.1 ) (1.29 )
Ceased production of market pulp at Wallula                   2.7   (0.9 )   1.8   0.02
Total special items   1.1     (122.9 )   (121.8 )   (1.28 )   8.4   (2.9 )   5.5   0.06
Excluding special items $ 225.1   $ (78.0 ) $ 147.1   $ 1.56   $ 176.9 $ (60.8 ) $ 116.1 $ 1.23
 
Full Year Ended December 31,
2017 2016

Income
before
taxes

 

Income
Taxes

  Net Income  

Diluted
EPS

Income
before
taxes

 

Income
Taxes

 

Net
Income

 

Diluted
EPS

As reported $ 828.6 $ (160.0 ) $ 668.6 $ 7.07 $ 688.5 $ (238.9 ) $ 449.6 $ 4.75
Special items (2):
Facilities closure and other costs (5.8 ) 2.3 (3.5 ) (0.04 ) 11.9 (4.2 ) 7.7 0.08
Acquisition and integration related costs 1.7 (0.7 ) 1.0 0.01 4.5 (1.6 ) 2.9 0.03
Wallula mill restructuring 33.4 (13.1 ) 20.3 0.21
Expiration of timberland repurchase option (2.0 ) 0.8 (1.2 ) (0.01 )
Deferred debt issuance costs 1.8 (0.7 ) 1.1 0.01
Tax reform (122.1 ) (122.1 ) (1.29 )
Internal legal entity consolidation 3.3 3.3 0.04
DeRidder mill incident 5.0 (2.0 ) 3.0 0.03
Hexacomb working capital adjustment (2.3 ) 0.9 (1.4 ) (0.01 )
Ceased production of market pulp at Wallula                   2.7   (0.9 )   1.8   0.02
Total special items   31.8     (131.3 )   (99.5 )   (1.05 )   19.1   (6.7 )   12.4   0.13
Excluding special items $ 860.4   $ (291.3 ) $ 569.1   $ 6.02   $ 707.6 $ (245.6 ) $

462.0

$ 4.88
 
 
(1) Net income and earnings per share excluding special items are
non-GAAP financial measures. Management excludes special items as it
believes these items are not necessarily reflective of the ongoing
results of operations of our business. We present these measures
because they provide a means to evaluate the performance of our
company on an ongoing basis using the same measures that are used by
our management, because these measures assist in providing a
meaningful comparison between periods presented and because these
measures are frequently used by investors and other interested
parties in the evaluation of companies and their performance. Any
analysis of non-GAAP financial measures should be done only in
conjunction with results presented in accordance with GAAP. The
non-GAAP measures are not intended to be substitutes for GAAP
financial measures and should not be used as such.
 
 
 
 
 
(2) Pre-tax special items are tax-effected at a combined federal and
state income tax rate in effect for the period the special items
were recorded and this rate is adjusted for each subsequent quarter
to be consistent with the estimated annual effective tax rate, in
accordance with ASC 270, Interim Reporting, and ASC 740-270, Income
Taxes – Intra Period Tax Allocation
. For all periods presented,
income taxes on pre-tax special items represent the current amount
of tax. For more information related to these items, see the
footnotes to the Consolidated Earnings Results on page 1.
       
Packaging Corporation of America
Reconciliation of Non-GAAP Financial Measures
Unaudited
(dollars in millions)
EBITDA and EBITDA Excluding Special Items (1)
 
EBITDA represents income before interest (interest expense and
interest income), income taxes, and depreciation, amortization, and
depletion. The following table reconciles net income to EBITDA and
EBITDA excluding special items:
 
Three Months Ended Full Year Ended
December 31, December 31,
2017 2016 2017 2016
Net income $ 268.9 $ 110.6 $ 668.6 $ 449.6
Interest expense, net 28.0 24.4 102.6 91.8
(Benefit) provision for income taxes (44.9 ) 57.9 160.0 238.9
Depreciation, amortization, and depletion   107.7     93.6   391.4     358.0
EBITDA (1) $ 359.7   $ 286.5 $ 1,322.6   $ 1,138.3
Special items:
Facilities closure and other costs (7.8 ) 4.5 (6.0 ) 11.1
Acquisition and integration related costs 0.9 1.2 1.7 4.5
Wallula mill restructuring 0.3 23.1
Expiration of timberland repurchase option (2.0 ) (2.0 )
DeRidder mill incident 5.0
Hexacomb working capital adjustment (2.3 )
Ceased production of market pulp at Wallula       0.6       0.6
EBITDA excluding special items (1) $ 351.1   $ 292.8 $ 1,342.1   $ 1,154.5
 
(1) See footnote (1) on page 3, for a discussion of non-GAAP
financial measures.
       
Packaging Corporation of America
Reconciliation of Non-GAAP Financial Measures
Unaudited
(dollars in millions)
 
The following table reconciles segment income (loss) to EBITDA
excluding special items:
 
Three Months Ended Full Year Ended
December 31, December 31,
2017 2016 2017 2016
Packaging
Segment income $ 266.9 $ 177.5 $ 943.7 $ 711.1
Depreciation, amortization, and depletion   83.3     76.0     317.5     293.3  
EBITDA (1)   350.2     253.5     1,261.2     1,004.4  
Facilities closure and other costs (8.7 ) 4.5 (7.2 ) 10.2
Acquisition and integration related costs 0.9 1.2 1.7 4.2
Expiration of timberland repurchase option (2.0 ) (2.0 )
DeRidder mill incident 5.0
Hexacomb working capital adjustment           (1.6 )    
EBITDA excluding special items (1) $ 340.4   $ 259.2   $ 1,257.1   $ 1,018.8  
 
Paper
Segment income $ 3.4 $ 33.1 $ 61.5 $ 138.1
Depreciation, amortization, and depletion   22.5     16.3     67.6     59.6  
EBITDA (1)   25.9     49.4     129.1     197.7  
Facilities closure and other costs 0.1 0.4 0.9
Wallula mill restructuring 0.3 23.1
Ceased production of market pulp at Wallula       0.6         0.6  
EBITDA excluding special items (1) $ 26.3   $ 50.0   $ 152.6   $ 199.2  
 
Corporate and Other
Segment loss $ (18.3 ) $ (17.7 ) $ (74.0 ) $ (68.9 )
Depreciation, amortization, and depletion   1.9     1.3     6.3     5.1  
EBITDA (1)   (16.4 )   (16.4 )   (67.7 )   (63.8 )
Facilities closure and other costs 0.8 0.8
Hexacomb working capital adjustment (0.7 )
Acquisition and integration related costs               0.3  
EBITDA excluding special items (1) $ (15.6 ) $ (16.4 ) $ (67.6 ) $ (63.5 )
       
EBITDA excluding special items (1) $ 351.1   $ 292.8   $ 1,342.1   $ 1,154.5  
 
(1) See footnote (1) on page 3, for a discussion of non-GAAP
financial measures.

View Comments and Join the Discussion!