RockTenn Reports Third Quarter Fiscal 2014 Earnings

        Print
| Source: Rock-Tenn Company

NORCROSS, Ga., July 29, 2014 (GLOBE NEWSWIRE) -- RockTenn (NYSE:RKT) today reported earnings for the quarter ended June 30, 2014 of $1.82 per diluted share and adjusted earnings of $1.97 per diluted share.

         
  Three Months Three Months Nine Months Nine Months
  Ended  Ended Ended  Ended
  June 30, June 30, June 30, June 30,
  2014 2013 2014 2013
         
Earnings per diluted share $1.82 $1.91 $4.46 $7.55
         
Alternative fuel mixture credit tax reserve adjustment (3.47)
Restructuring and other costs and operating losses and transition costs due to plant closures 0.13 0.25 0.42 0.55
Acquisition inventory step-up 0.02 0.02
         
Adjusted earnings per diluted share $1.97 $2.16 $4.90 $4.63

Third Quarter Results

  • Net sales of $2,531 million for the third quarter of fiscal 2014 increased $83 million compared to the third quarter of fiscal 2013 primarily as a result of the Tacoma Mill and specialty display acquisitions completed in May 2014 and December 2013, respectively, and higher selling prices. Segment income of $263 million decreased $12 million compared to the prior year quarter primarily due to increased commodity and other costs which exceeded the impact of higher selling prices, productivity improvements and income from the acquisitions.
  • RockTenn's restructuring and other costs and operating losses and transition costs due to plant closures for the third quarter of fiscal 2014 were $0.13 per diluted share after-tax. These costs primarily consisted of $9 million of pre-tax integration and acquisition costs and $5 million of pre-tax facility closure charges associated with previously closed facilities.

Chief Executive Officer's Statement

RockTenn Chief Executive Officer, Steve Voorhees, stated, "Our team delivered another quarter of solid operating results as measured by our adjusted earnings per share of $1.97 and free cash flow per share of $2.82.  Over the last 12 months credit agreement EBITDA has increased to $1.6 billion, a 19% increase compared to last year and free cash flow has increased by $3.24 to $12.39 per share, a 35% increase, both of which reflect the continued strong operating performance of our team. Our balance sheet continues to provide us with the ability to make sound capital allocation decisions and continue to generate attractive free cash flow returns."

Segment Results

Mill and Converting Tons Shipped

Corrugated Packaging segment shipments of approximately 1,962,000 tons increased 2.1% or approximately 40,000 tons compared to the prior year. In the quarter, we took approximately 89,000 tons of major maintenance and capital outage downtime. Consumer Packaging segment shipments of approximately 394,000 tons decreased 0.5% or approximately 2,000 tons compared to the prior year quarter.

Corrugated Packaging Segment

Corrugated Packaging segment net sales increased $55 million to $1,774 million and segment income decreased $16 million to $180 million in the third quarter of fiscal 2014 compared to the prior year quarter. The increased sales are primarily related to the Tacoma Mill acquisition and higher selling prices whose impact on segment income was more than offset by higher commodity and other costs. Segment income in the third quarter of fiscal 2014 included the recognition of a $9 million gain related to the recording of additional value of spare parts at our containerboard mills acquired in the Smurfit-Stone acquisition. Segment income in the third quarter of fiscal 2013 included an $11.4 million benefit related to the restructuring and extension of our Jacksonville recycled containerboard mill's steam supply contract.  Corrugated Packaging segment EBITDA margin was 17.4% for the third quarter of fiscal 2014 down 70 basis points from the prior year quarter.

Consumer Packaging Segment

Consumer Packaging segment net sales increased $15 million to $497 million in the third quarter of fiscal 2014 compared to the prior year quarter due to higher selling prices. Segment income of $60 million in the third quarter of fiscal 2014 was impacted primarily by the higher selling prices which were more than offset by the impact of lower volumes and higher commodity costs and other items. Consumer Packaging segment EBITDA margin was 16.5% for the third quarter of fiscal 2014 down slightly compared to the prior year quarter.

Merchandising Displays Segment

Merchandising Displays segment net sales increased $59 million over the prior year third quarter to $225 million primarily due to higher volumes and the impact of a specialty display acquisition completed in December 2013. Segment income increased $4 million in the third quarter of fiscal 2014 compared to the prior year quarter primarily due to the impact of higher volumes which were partially offset by higher commodity and other items including higher costs associated with supporting and onboarding new business. Merchandising Displays segment EBITDA margin was 11.3% for the third quarter of fiscal 2014 down 70 basis points from the prior year quarter.

Recycling Segment

Recycling segment net sales decreased $38 million over the prior year third quarter to $85 million primarily due to lower volumes and recovered fiber prices as a result of soft global markets and seven collection facility closures during the past year. Segment income was relatively flat in the third quarter of fiscal 2014 compared to the prior year quarter primarily as the impact of lower volumes and market conditions were partially offset by the impact of cost structure improvements.

Cash Provided From Operating, Financing and Investing Activities

Cash from operations was $218 million in the third quarter of fiscal 2014 after pension and postretirement funding more than expense of $131 million compared to cash from operations of $270 million in the prior year quarter after pension and postretirement funding more than expense of $45 million.  Due primarily to the $341 million associated with the May 16, 2014 acquisition of the Tacoma Mill, Net Debt (as defined) increased $312 million in the June quarter to $2.95 billion and at June 30, 2014, our Leverage Ratio (as defined) was 1.90 times. Total debt was $2.99 billion at June 30, 2014. Additionally during the quarter, we invested $151 million in capital expenditures, returned $25 million in dividends to our shareholders and repurchased $21 million of common stock.  

Conference Call

We will host a conference call to discuss our results of operations for the third quarter of fiscal 2014 and other topics that may be raised during the discussion at 9:00 a.m., Eastern Time, on July 30, 2014. The conference call will be webcast live with an accompanying slide presentation, along with a copy of this press release, at www.rocktenn.com.

Investors who wish to participate in the webcast via teleconference should dial 888-790-4710 (inside the U.S.) or 773-756-0961 (outside the U.S.) at least 15 minutes prior to the start of the call and enter the passcode ROCKTENN. Replays of the call will be available through August 13, 2014 and can be accessed at 866-351-2785 (U.S. callers) and 203-369-0055 (outside the U.S.).

About RockTenn

RockTenn (NYSE:RKT) is one of North America's leading providers of packaging solutions and manufacturers of containerboard and paperboard. RockTenn's 26,000 employees are committed to exceeding their customers' expectations – every time. The Company operates locations in the United States, Canada, Mexico, Chile and Argentina. For more information, visit www.rocktenn.com.

Cautionary Statements

Statements in this release that do not relate strictly to historical facts are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are based on our current expectations, beliefs, plans or forecasts and use words such as will, estimate, anticipate, project, intend, or expect, or refer to future time periods, and include statements made in this report regarding, among other things, our belief that our balance sheet provides us with the ability to make sound capital allocation decisions and continue to generate attractive free cash flow returns. These statements are subject to certain risks and uncertainties including with respect to our expectations regarding economic, competitive and market conditions generally; expected volumes and price levels of purchases by customers; fiber and energy costs; costs associated with facility closures; competitive conditions in our businesses; and possible adverse actions of our customers, our competitors and suppliers. These expectations are based on assumptions that management believes are reasonable; however, undue reliance should not be placed on these forward-looking statements because these risks and uncertainties could cause actual results to differ materially from those contained in any forward-looking statements. There are many other factors and uncertainties that impact these forward-looking statements that we cannot predict accurately, including our ability to achieve benefits from the Smurfit-Stone acquisition, including synergies, performance improvements and successful implementation of capital projects. Further, our business is subject to a number of general risks that would affect any such forward-looking statements including, among others, decreases in demand for our products; increases in energy, raw materials, shipping and capital equipment costs; reduced supply of raw materials; fluctuations in selling prices and volumes; intense competition; the potential loss of certain key customers; changes in environmental and other governmental regulation; and adverse changes in general market and industry conditions. These risks are more particularly described in our filings with the Securities and Exchange Commission, including under the caption "Business―Forward-Looking Information" and "Risk Factors" in our Annual Report on Form 10-K for the fiscal year ended September 30, 2013. The information contained in this release speaks as of the date hereof and we do not undertake any obligation to update this information as future events unfold.

 
ROCK-TENN COMPANY
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(UNAUDITED)
(IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
         
         
         
  FOR THE THREE MONTHS ENDED FOR THE NINE MONTHS ENDED
  June 30, June 30, June 30, June 30,
  2014 2013 2014 2013
         
         
NET SALES  $ 2,530.9  $ 2,448.3  $ 7,287.1  $ 7,060.3
         
Cost of Goods Sold   2,041.3  1,951.6  5,922.5  5,768.9
         
         
Gross Profit  489.6  496.7  1,364.6  1,291.4
Selling, General and Administrative Expenses   245.3  243.9  725.6  704.3
Restructuring and Other Costs, net  13.3  23.5  45.1  52.0
         
         
Operating Profit  231.0  229.3  593.9  535.1
Interest Expense  (23.9)  (25.6)  (71.1)  (81.9)
Loss on Extinguishment of Debt   --   --   --   (0.3)
Interest Income and Other Income (Expense), net  0.1  (1.8)  (0.9)  (1.9)
Equity in Income of Unconsolidated Entities  4.1  1.2  7.3  2.9
         
         
INCOME BEFORE INCOME TAXES  211.3  203.1  529.2  453.9
         
Income Tax (Expense) Benefit  (76.9)  (61.4)  (200.7)  100.3
         
         
CONSOLIDATED NET INCOME  134.4  141.7  328.5  554.2
         
         
Less: Net Income Attributable to Noncontrolling Interests  (1.1)  (1.6)  (2.7)  (3.4)
         
         
NET INCOME ATTRIBUTABLE TO ROCK-TENN COMPANY SHAREHOLDERS  $ 133.3  $ 140.1  $ 325.8  $ 550.8
         
         
Computation of diluted earnings per share under the two-class method (in millions, except per share data):
         
 Net income attributable to Rock-Tenn Company shareholders  $ 133.3  $ 140.1  $ 325.8  $ 550.8
 Less: Distributed and undistributed income available to participating securities  --   --   (0.1)  (0.1)
 Distributed and undistributed income available to Rock-Tenn Company shareholders  $ 133.3  $ 140.1  $ 325.7  $ 550.7
         
Diluted weighted average shares outstanding  73.0  73.2  73.1  73.0
         
Diluted earnings per share  $ 1.82  $ 1.91  $ 4.46  $ 7.55
 
 
ROCK-TENN COMPANY
SEGMENT INFORMATION
(UNAUDITED)
(IN MILLIONS)
         
         
  FOR THE THREE MONTHS ENDED FOR THE NINE MONTHS ENDED
  June 30, June 30, June 30, June 30,
  2014 2013 2014 2013
         
NET SALES:        
         
Corrugated Packaging  $ 1,774.2  $ 1,719.3  $ 5,077.8  $ 4,917.3
Consumer Packaging  497.0  482.1  1,458.4  1,403.2
Merchandising Displays  225.1  166.4  622.7  490.4
Recycling  85.4  123.6  275.1  381.1
Intersegment Eliminations  (50.8)  (43.1)  (146.9)  (131.7)
         
TOTAL NET SALES  $ 2,530.9  $ 2,448.3  $ 7,287.1  $ 7,060.3
         
SEGMENT INCOME:        
Corrugated Packaging  $ 179.8  $ 196.1  $ 470.6  $ 441.3
Consumer Packaging   59.6  59.1  166.5  164.5
Merchandising Displays  21.4  17.2  57.7  41.7
Recycling  2.1  2.0  5.0  9.8
         
TOTAL SEGMENT INCOME  $ 262.9  $ 274.4  $ 699.8  $ 657.3
         
Restructuring and Other Costs, net  (13.3)  (23.5)  (45.1)  (52.0)
Non-Allocated Expenses  (14.5)  (20.4)  (53.5)  (67.3)
Interest Expense  (23.9)  (25.6)  (71.1)  (81.9)
Loss on Extinguishment of Debt   --   --   --   (0.3)
Interest Income and Other Income (Expense), net  0.1  (1.8)  (0.9)  (1.9)
         
INCOME BEFORE INCOME TAXES  $ 211.3  $ 203.1  $ 529.2  $ 453.9
 
 
ROCK-TENN COMPANY
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
(IN MILLIONS)
         
   FOR THE THREE MONTHS ENDED FOR THE NINE MONTHS ENDED
  June 30, June 30, June 30, June 30,
  2014 2013 2014 2013
         
CASH FLOWS FROM OPERATING ACTIVITIES:        
Consolidated net income  $ 134.4  $ 141.7  $ 328.5  $ 554.2
         
Adjustments to reconcile consolidated net income to net cash provided by operating activities:        
Depreciation and amortization  146.7  132.4  433.3  409.7
Deferred income tax expense (benefit)  61.8  53.4  172.2  (115.3)
Loss on extinguishment of debt   --   --   --   0.3
Share-based compensation expense  9.8  13.0  29.4  35.7
Loss (Gain) on disposal of plant and equipment and other, net  1.6  0.9  (0.7)  (4.6)
Equity in income of unconsolidated entities  (4.1)  (1.2)  (7.3)  (2.9)
Pension and other postretirement funding more than expense  (130.8)  (45.0)  (217.3)  (87.5)
Impairment adjustments and other non-cash items  1.9  9.1  7.8  15.2
Changes in operating assets and liabilities, net of acquisitions:        
 Accounts receivable  (39.6)  (46.4)  104.0  (41.3)
 Inventories  16.0  (17.2)  (22.1)  (64.2)
 Other assets  6.5  --   (27.4)  (34.7)
 Accounts payable  (39.7)  (1.0)  (45.5)  34.0
 Income taxes  19.2  4.9  4.8  (8.8)
 Accrued liabilities and other  34.3  25.4  (10.6)  32.8
         
NET CASH PROVIDED BY OPERATING ACTIVITIES  218.0  270.0  749.1  722.6
INVESTING ACTIVITIES:        
Capital expenditures  (150.6)  (113.1)  (377.7)  (307.1)
Cash paid for purchase of businesses, net of cash acquired  (340.7)  (6.2)  (400.7)  (6.2)
Return of capital from unconsolidated entities  6.4  0.2  6.8  0.8
Proceeds from the sale of subsidiaries  3.0  --   6.8  -- 
Proceeds from sale of property, plant and equipment   6.5  4.6  19.8  11.9
Proceeds from property, plant and equipment insurance settlement  1.5  2.0  4.9  7.7
         
NET CASH USED FOR INVESTING ACTIVITIES   (473.9)  (112.5)  (740.1)  (292.9)
FINANCING ACTIVITIES:        
Additions to revolving credit facilities  60.1  40.4  202.9  94.9
Repayments of revolving credit facilities  (46.2)  (20.4)  (199.7)  (72.2)
Additions to debt  420.0  31.0  592.7  226.2
Repayments of debt  (120.3)  (196.6)  (450.0)  (620.4)
Commercial card program  0.8  --   0.8  -- 
Debt issuance costs  (0.2)  (0.2)  (0.4)  (1.8)
Cash paid for debt extinguishment costs  --   --   --   (0.1)
Issuances of common stock, net of related minimum tax withholdings  0.9  1.6  (12.9)  1.0
Purchases of common stock  (20.8)  --   (73.8)  -- 
Excess tax benefits from share-based compensation  0.4  0.6  14.9  4.8
(Repayments to) advances from unconsolidated entity  (4.8)  0.6  (2.8)  0.9
Cash dividends paid to shareholders  (25.1)  (21.6)  (76.0)  (53.7)
Cash distributions to noncontrolling interests  (1.2)  (1.6)  (1.5)  (3.9)
         
NET CASH PROVIDED BY (USED FOR) FINANCING ACTIVITIES  263.6  (166.2)  (5.8)  (424.3)
Effect of exchange rate changes on cash and cash equivalents  0.1  (0.3)  0.4  (0.3)
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS  7.8  (9.0)  3.6  5.1
Cash and cash equivalents at beginning of period  32.2  51.3  36.4  37.2
         
Cash and cash equivalents at end of period  $ 40.0  $ 42.3  $ 40.0  $ 42.3
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:        
Cash paid during the period for:        
Income taxes, net of refunds  $ (4.0)  $ 3.1  $ 10.6  $ 15.3
Interest, net of amounts capitalized  6.3  8.4  49.4  60.4
 
ROCK-TENN COMPANY
CONDENSED CONSOLIDATED BALANCE SHEETS
(UNAUDITED)
(IN MILLIONS)
     
  June 30, September 30,
  2014 2013
ASSETS
CURRENT ASSETS:    
Cash and cash equivalents  $ 40.0  $ 36.4
Restricted cash  8.9  9.3
Accounts receivable (net of allowances of $24.1 and $26.8)  1,080.0  1,134.9
Inventories  964.8  937.9
Other current assets  280.7  297.9
     
TOTAL CURRENT ASSETS  2,374.4  2,416.4
     
Property, plant and equipment at cost:    
Land and buildings  1,258.3  1,203.1
Machinery and equipment  6,977.5  6,467.8
Transportation equipment  15.7  13.8
Leasehold improvements  25.0  24.7
   8,276.5  7,709.4
Less accumulated depreciation and amortization  (2,463.4)  (2,154.7)
Net property, plant and equipment  5,813.1  5,554.7
Goodwill  1,914.1  1,862.1
Intangibles, net  685.0  699.4
Other assets  184.1  200.8
     
TOTAL ASSETS  $ 10,970.7  $ 10,733.4
LIABILITIES AND EQUITY
CURRENT LIABILITIES:    
Current portion of debt  $ 63.1  $ 2.9
Accounts payable  787.1  802.1
Accrued compensation and benefits  210.4  249.0
Other current liabilities  206.9  189.4
     
TOTAL CURRENT LIABILITIES  1,267.5  1,243.4
     
Long-term debt due after one year  2,923.3  2,841.9
Pension liabilities, net of current portion  769.1  975.2
Postretirement medical liabilities, net of current portion  118.1  118.3
Deferred income taxes  1,191.8  1,063.1
Other long-term liabilities  168.5  165.4
Redeemable noncontrolling interests  14.6  13.3
     
Total Rock-Tenn Company shareholders' equity  4,517.4  4,312.3
Noncontrolling interests  0.4  0.5
Total Equity  4,517.8  4,312.8
     
TOTAL LIABILITIES AND EQUITY  $ 10,970.7  $ 10,733.4
 
Rock-Tenn Company Quarterly Statistics
           
Key Financial Statistics
(In Millions, Unless Otherwise Specified)
           
  1st Quarter 2nd Quarter 3rd Quarter 4th Quarter Fiscal Year
           
Net Income Attributable to Rock-Tenn Company Shareholders        
2012  $ 76.7  $ 31.9  $ 58.2  $ 82.3  $ 249.1
2013  86.0  324.7  140.1  176.5  727.3
2014  109.7  82.8  133.3    
           
Diluted Earnings per Share          
2012  $ 1.06  $ 0.44  $ 0.81  $ 1.14  $ 3.45
2013  1.18  4.45  1.91  2.40  9.95
2014  1.50  1.13  1.82    
           
Depreciation & Amortization          
2012  $ 132.7  $ 132.6  $ 131.4  $ 137.6  $ 534.3
2013  138.1  139.2  132.4  142.5  552.2
2014  143.2  143.4  146.7    
           
Capital Expenditures          
2012  $ 81.6  $ 120.6  $ 146.1  $ 104.1  $ 452.4
2013  92.0  102.0  113.1  133.3  440.4
2014  100.6  126.5  150.6    
           
Mill System Operating Rates          
2012 96.4% 90.6% 92.4% 97.7% 94.3%
2013 97.6% 96.1% 98.2% 97.1% 97.2%
2014 90.4% 94.3% 96.7%    
 
Rock-Tenn Company Quarterly Statistics
                   
Segment Operating Statistics
(Sales and Income In Millions, Shipments in Thousands of Tons Unless Otherwise Specified)
                   
                   
  1st Quarter   2nd Quarter   3rd Quarter   4th Quarter   Fiscal Year
Corrugated Packaging Segment Net Sales                  
2012  $ 1,522.2    $ 1,504.7    $ 1,545.3    $ 1,597.2    $ 6,169.4
2013  1,589.8    1,608.2    1,719.3    1,744.4    6,661.7
2014  1,651.9    1,651.7    1,774.2        
                   
Corrugated Packaging Intersegment Net Sales                  
2012  $ 32.3    $ 30.4    $ 29.4    $ 30.2    $ 122.3
2013  28.6    28.9    27.2    30.9    115.6
2014  29.7    36.5    34.9        
                   
Corrugated Packaging Segment Income                  
2012  $ 109.7  (1)   $ 75.3  (2)   $ 73.5  (3)  $ 112.7  (4)  $ 371.2
2013  137.6    107.6    196.1    237.5    678.8
2014  157.7    133.1    182.3  (5)       
                   
Return On Sales                  
2012 7.2%  (1) 5.0%  (2)  4.8%  (3)  7.1%  (4)  6.0%
2013 8.7%   6.7%   11.4%   13.6%   10.2%
2014 9.5%   8.1%   10.3%  (5)       
                   
Corrugated Packaging Segment Shipments (6)                  
2012 1,842.3   1,826.5   1,884.5   1,964.1    7,517.4
2013 1,869.6   1,860.0   1,922.2   1,921.7    7,573.5
2014 1,803.8   1,809.5   1,961.8        
                   
Corrugated Container Shipments - BSF (7)                  
2012  18.8    18.9    19.2    19.5    76.4
2013  19.0    18.7    19.5    19.1    76.3
2014  18.4    18.2    18.8        
                   
Corrugated Container Per Shipping Day - MMSF (7)                
2012  312.8    295.4    305.5    308.7    305.5
2013  310.7    302.5    304.9    302.4    305.1
2014  301.5    288.8    298.2        
                   
(1) Excludes $0.4 million of inventory step-up expense.
(2) Excludes $6.7 million of operating losses at the then recently closed Matane, Quebec containerboard mill.
(3) Excludes $0.2 million of inventory step-up expense.
(4) Excludes $0.2 million of inventory step-up expense.
(5) Excludes $2.5 million of inventory step-up expense.
(6) Corrugated Packaging Segment Shipments are expressed as a tons equivalent which includes external and intersegment tons shipped from our Corrugated mills plus Corrugated Container Shipments converted from BSF to tons. Excludes container shipments in Asia.
(7) MMSF - millions of square feet and BSF - billions of square feet and is included in the Corrugated Packaging Segment Shipments on a converted basis. Excludes container shipments in Asia.
           
Rock-Tenn Company Quarterly Statistics          
           
Segment Operating Statistics          
(Sales and Income In Millions, Shipments in Thousands of Tons Unless Otherwise Specified)      
           
           
  1st Quarter 2nd Quarter 3rd Quarter 4th Quarter Fiscal Year
Consumer Packaging Segment Net Sales          
2012  $ 464.9  $ 484.1  $ 473.9  $ 496.4  $ 1,919.3
2013  452.8  468.3  482.1  495.5  1,898.7
2014  472.1  489.3  497.0    
           
Consumer Packaging Intersegment Net Sales          
2012  $ 6.9  $ 6.1  $ 5.3  $ 7.6  $ 25.9
2013  5.1  5.4  5.2  9.4  25.1
2014  5.7  5.3  6.9    
           
Consumer Packaging Segment Income          
2012  $ 62.0  $ 64.5  $ 69.7  $ 81.0  $ 277.2
2013  54.9  50.5  59.1  66.8  231.3
2014  57.6  49.3  59.6    
           
Return on Sales          
2012 13.3% 13.3% 14.7% 16.3% 14.4%
2013 12.1% 10.8% 12.3% 13.5% 12.2%
2014 12.2% 10.1% 12.0%    
           
Consumer Packaging Segment Shipments (1)          
2012 370.3 377.6 384.0 382.2  1,514.1
2013 368.5 380.1 396.2 403.0  1,547.8
2014 378.1 386.0 394.3    
           
Consumer Packaging Converting Shipments - BSF (2)          
2012  5.0  5.2  5.1  5.2  20.5
2013  4.9  5.2  5.3  5.3  20.7
2014  5.0  5.3  5.2    
           
Consumer Packaging Converting Per Shipping Day - MMSF (2)          
2012  83.5  81.0  80.6  83.1  82.0
2013  81.0  83.9  82.3  84.3  82.9
2014  82.0  83.6  83.3    
           
(1) Consumer Packaging Segment Shipments are expressed as a tons equivalent which includes external and intersegment tons shipped from our Consumer mills plus Consumer Packaging Converting Shipments converted from BSF to tons. The shipment data excludes gypsum paperboard liner tons shipped by Seven Hills Paperboard LLC, our unconsolidated joint venture, since it is not consolidated.
(2) MMSF - millions of square feet and BSF - billions of square feet and is included in the Consumer Packaging Segment Shipments on a converted basis.
 
Rock-Tenn Company Quarterly Statistics
             
Segment Operating Statistics
(Sales and Income In Millions, Shipments in Thousands of Tons Unless Otherwise Specified)
             
             
  1st Quarter 2nd Quarter   3rd Quarter 4th Quarter Fiscal Year
Merchandising Displays Segment Net Sales            
2012  $ 159.1  $ 168.0    $ 158.5  $ 170.4  $ 656.0
2013  161.9  162.1    166.4  184.2  674.6
2014  184.6  213.0    225.1    
             
Merchandising Displays Intersegment Net Sales            
2012  $ 3.7  $ 3.8    $ 3.7  $ 3.4  $ 14.6
2013  4.2  3.9    4.2  4.8  17.1
2014  4.4  4.6    3.7    
             
Merchandising Displays Segment Income            
2012  $ 18.3  $ 20.0    $ 14.1  $ 17.9  $ 70.3
2013  11.8  12.7    17.2  22.7  64.4
2014  19.3  17.3  (1)  21.4    
             
Return on Sales            
2012 11.5% 11.9%   8.9% 10.5% 10.7%
2013 7.3% 7.8%   10.3% 12.3% 9.5%
2014 10.5% 8.1%  (1) 9.5%    
             
             
Recycling Segment Net Sales            
2012  $ 171.0  $ 172.3    $ 170.0  $ 137.2  $ 650.5
2013  126.8  130.7    123.6  113.0  494.1
2014  99.6  90.1    85.4    
             
Recycling Intersegment Net Sales            
2012  $ 6.6  $ 5.9    $ 6.1  $ 6.2  $ 24.8
2013  6.3  6.2    6.5  6.9  25.9
2014  5.8  4.1    5.3    
             
Recycling Segment Income            
2012  $ 3.5  $ 4.2    $ 2.2  $ (2.8)  $ 7.1
2013  4.3  3.5    2.0  4.6  14.4
2014  0.1  2.8     2.1    
             
Return on Sales            
2012 2.0% 2.4%   1.3% (2.0)% 1.1%
2013 3.4% 2.7%   1.6% 4.1% 2.9%
2014 0.1% 3.1%   2.5%    
             
Fiber Reclaimed and Brokered            
2012 2,064.5 1,996.9   2,039.7 2,014.5 8,115.6
2013 1,945.0 1,802.5   1,819.2 1,826.6 7,393.3
2014 1,562.5 1,564.0   1,573.6    
             
(1) Excludes $0.3 million of inventory step-up expense.

Non-GAAP Financial Measures and Reconciliations

We have included financial measures that are not prepared in accordance with GAAP. Any analysis of non-GAAP financial measures should be used only in conjunction with results presented in accordance with GAAP. Below, we define the non-GAAP financial measures, provide a reconciliation of each non-GAAP financial measure to the most directly comparable financial measure calculated in accordance with GAAP, and discuss the reasons that we believe this information is useful to management and may be useful to investors. These measures may differ from similarly captioned measures of other companies in our industry. The following non-GAAP measures are not intended to be substitutes for GAAP financial measures and should not be used as such.

Net Debt

We have defined the non-GAAP measure "Net Debt" to include the aggregate debt obligations reflected in our consolidated balance sheet, less the hedge adjustments resulting from fair value interest rate derivatives or swaps, if any, and less the balance of our cash and cash equivalents. 

Our management uses Net Debt, along with other factors, to evaluate our financial condition. We believe that Net Debt is an appropriate supplemental measure of financial condition and may be useful to investors because it provides a more complete understanding of our financial condition before the impact of our decisions regarding the appropriate use of cash and liquid investments. Set forth below is a reconciliation of Net Debt to the most directly comparable GAAP measures, Current Portion of Debt and Long-term Debt Due After One Year for various periods.

           
(In Millions) June 30, Mar. 31, June 30, Mar. 31, June 30,
  2014 2014 2013 2013 2012
           
Current Portion of Debt  $63.1 $32.0 $54.1 $29.7 $257.7
Long-Term Debt Due After One Year  2,923.3 2,634.8 2,972.3 3,149.3 3,102.6
Total Debt  2,986.4 2,666.8 3,026.4 3,179.0 3,360.3
Less: Hedge Adjustments Resulting From Fair Value Interest Rate Derivatives or Swaps  (0.2)
  2,986.4 2,666.8 3,026.4 3,179.0 3,360.1
Less: Cash and Cash Equivalents  (40.0) (32.2) (42.3) (51.3) (19.5)
Net Debt  $2,946.4 $2,634.6 $2,984.1 $3,127.7 $3,340.6
           
Net Debt (Increase) Repayment - QTR  $ (311.8)   $143.6    
Net Debt (Increase) Repayment - LTM $37.7   $356.5    

Cash Generated for Net Debt (Increase) Repayment, Dividends, Acquisitions/Investments, Stock Repurchases and Pension Funding in Excess of Expense (or Free Cash Flow)

We have defined the non-GAAP financial measure "Cash Generated for Net Debt Repayment, Dividends, Acquisitions/Investments, Stock Repurchases and Pension Funding in Excess of Expense", which we also refer to as "free cash flow", to be the sum of the non-GAAP measure Net Debt (Increase) Repayment and the following cash flow statement line items: Cash dividends paid to shareholders, Cash paid for the purchase of business, net of cash acquired plus Investment in unconsolidated entities, Purchases of common stock and Pension and other postretirement funding more than expense. "Net Debt (Increase) Repayment" is the difference between Net Debt at two points in time. Our management uses Cash Generated for Net Debt (Increase) Repayment, Dividends, Acquisitions/Investments, Stock Repurchases and Pension Funding in Excess of Expense, along with other factors, to evaluate our performance. We believe that this measure is an appropriate supplemental measure of financial performance and may be useful to investors because it provides a measure of cash generated for the benefit of shareholders. 

Set forth below is a calculation of Cash Generated for Net Debt (Increase) Repayment, Dividends, Acquisitions/Investments, Stock Repurchases and Pension Funding in Excess of Expense for the three and twelve months ended June 30, 2014 and June 30, 2013 using the various non-GAAP and GAAP measures referenced above (in millions): 

     
  Three Months Three Months
  Ended Ended
  June 30, 2014 June 30, 2013
     
Net Debt (Increase) Repayment   $ (311.8) $143.6
Cash dividends paid to shareholders  25.1 21.6
Cash paid for the purchase of business, net of cash acquired plus Investment in unconsolidated entities  340.7 6.2
Purchases of common stock  20.8
Pension and postretirement funding more than expense  130.8 45.0
Cash Generated for Net Debt (Increase) Repayment, Dividends, Acquisition/Investments and Pension in Excess of Expense  $205.6 $216.4
Average diluted shares outstanding  73.0 73.2
Cash Generated for Net Debt (Increase) Repayment, Dividends, Acquisition /Investments and Pension in Excess of Expense, Per Share  $2.82 $2.96
     
     
  Twelve Months Twelve Months
  Ended Ended
  June 30, 2014 June 30, 2013
     
Net Debt Repayment  $37.7 $356.5
Cash dividends paid to shareholders  97.6 67.8
Cash paid for the purchase of business, net of cash acquired plus Investment in unconsolidated entities  400.9 11.3
Purchases of common stock  73.8
Pension and postretirement funding more than expense  296.9 230.6
Cash Generated for Net Debt (Increase) Repayment, Dividends, Acquisition/Investments and Pension in Excess of Expense  $906.9 $666.2
Average diluted shares outstanding  73.2 72.8
Cash Generated for Net Debt (Increase) Repayment, Dividends, Acquisition /Investments and Pension in Excess of Expense, Per Share  $12.39 $9.15

Segment EBITDA Margins

Our management uses "Segment EBITDA Margins", along with other factors, to evaluate our segment performance against our peers. Management believes that investors also use this measure to evaluate our performance relative to our peers.

Set forth below is a reconciliation of Segment EBITDA margins to the most directly comparable GAAP measures, Segment Income and Segment Net Sales for the quarter ending June 30, 2014:

             
(In Millions, except percentages)            
             
  Corrugated
Packaging
Consumer
Packaging
Merchandising
Displays 
Recycling  Corporate
/ Other
Consolidated
             
Segment Net Sales  $1,774.2 $497.0 $225.1 $85.4  $ (50.8) $2,530.9
Less: Trade Sales  (67.5) (67.5)
Adjusted Segment Sales  $1,706.7 $497.0 $225.1 $85.4  $ (50.8) $2,463.4
             
Segment Income (1) $182.3 $59.6 $21.4 $2.1   $265.4
Depreciation and Amortization  114.0 22.4 4.0 2.7 3.6 146.7
EBITDA  $296.3 $82.0 $25.4 $4.8    
             
Segment EBITDA Margins  17.4% 16.5% 11.3% 5.6%    
             
(1)  Corrugated Packaging segment excludes $2.5 million of inventory step-up expense.

Credit Agreement EBITDA and Total Funded Debt

"Credit Agreement EBITDA" is calculated in accordance with the definition contained in our Credit Facility. Credit Agreement EBITDA is generally defined as Consolidated Net Income plus: consolidated interest expense, income taxes of the consolidated companies determined in accordance with GAAP, depreciation and amortization expense of the consolidated companies determined in accordance with GAAP, loss on extinguishment of debt and financing fees, certain non-cash and cash charges incurred, including certain restructuring and other costs, acquisition and integration costs, charges and expenses associated with the write-up of inventory acquired and other items.

"Total Funded Debt" is calculated in accordance with the definition contained in our Credit Facility. Total Funded Debt is generally defined as aggregate debt obligations reflected in our balance sheet, less the hedge adjustments resulting from terminated and existing fair value interest rate derivatives or swaps, if any, less certain cash, plus additional outstanding letters of credit not already reflected in debt and certain guarantees.

Our management uses Credit Agreement EBITDA and Total Funded Debt to evaluate compliance with our debt covenants and borrowing capacity available under our Credit Facility. Management believes that investors also use these measures to evaluate our compliance with our debt covenants and available borrowing capacity. Borrowing capacity is dependent upon, in addition to other measures, the "Credit Agreement Debt/EBITDA ratio" or the "Leverage Ratio," which is defined as Total Funded Debt divided by Credit Agreement EBITDA. As of the June 30, 2014 calculation, our Leverage Ratio was 1.90 times. Our maximum permitted Leverage Ratio under the Credit Facility at June 30, 2014 was 3.50 times.

Set forth below is a reconciliation of Credit Agreement EBITDA for the twelve months ended June 30, 2014 and June 30, 2013, to the most directly comparable GAAP measure, Consolidated Net Income: 

     
(In Millions) Twelve Months Twelve Months
  Ended Ended
  June 30, 2014 June 30, 2013
     
Consolidated Net Income  $506.8 $637.6
Interest Expense, net  85.4 99.2
Income Taxes  279.2 (62.9)
Depreciation and Amortization  575.8 547.3
Additional Permitted Charges  156.2 125.8
Credit Agreement EBITDA  $1,603.4 $1,347.0
     
Set forth below is a reconciliation of Total Funded Debt to the most directly comparable GAAP measures, Current portion of debt and Long-term debt due after one year:
     
(In Millions, except ratio) June 30, June 30,
  2014 2013
     
Current Portion of Debt  $63.1 $54.1
Long-Term Debt Due After One Year  2,923.3 2,972.3
Total Debt  2,986.4 3,026.4
Plus: Letters of Credit, Guarantees and Other Adjustments  53.5 59.7
Total Funded Debt  $3,039.9 $3,086.1
     
Credit Agreement EBITDA for the Twelve Months Ended  $1,603.4 $1,347.0
     
Leverage Ratio  1.90 2.29

Adjusted Net Income and Adjusted Earnings per Diluted Share

We also use the non-GAAP measures "adjusted net income" and "adjusted earnings per diluted share". Management believes these non-GAAP financial measures provide our board of directors, investors, potential investors, securities analysts and others with useful information to evaluate the performance of the Company because it excludes restructuring and other costs, net, and other specific items that management believes are not indicative of the ongoing operating results of the business. The Company and our board of directors use this information to evaluate the Company's performance relative to other periods. We believe that the most directly comparable GAAP measures to adjusted net income and adjusted earnings per diluted share are Net income attributable to Rock-Tenn Company shareholders and Earnings per Diluted Share, respectively. Set forth at the beginning of this press release is a reconciliation of adjusted earnings per diluted share to Earnings per diluted share. Set forth below is a reconciliation of adjusted net income to Net income attributable to Rock-Tenn Company shareholders:

         
  Three Months Three Months Nine Months Nine Months
  Ended  Ended Ended  Ended
  June 30, June 30, June 30, June 30,
(In Millions) 2014 2013 2014 2013
         
Net income attributable to Rock-Tenn Company shareholders $133.3 $140.1 $325.8 $550.8
         
Alternative fuel mixture credit tax reserve adjustment (252.9)
Restructuring and other costs and operating losses and transition costs due to plant closures 8.7 18.0 30.4 39.9
Acquisition inventory step-up 1.6 1.8
Loss on extinguishment of debt 0.2
         
Adjusted net income $143.6 $158.1 $358.0 $338.0
RockTenn
John Stakel, SVP-Treasurer, 678-291-7901