Second Quarter 2014 Earnings | July 29,...
Transcript of Second Quarter 2014 Earnings | July 29,...
Second Quarter 2014 Earnings | July 29, 2014
Earnings Presentation | Second Quarter 2014 Earnings Presentation | Second Quarter 2014
Forward-Looking Statements
Certain statements in these slides and made during this presentation may be considered forward-looking
statements. These statements reflect management's current views and are subject to risks and uncertainties
that could cause actual results to differ materially from those expressed or implied in these statements.
Factors which could cause actual results to differ include but are not limited to: (i) the level of our
indebtedness and increases in interest rates; (ii) industry conditions, including but not limited to changes in
the cost or availability of raw materials, energy and transportation costs, competition we face, cyclicality and
changes in consumer preferences, demand and pricing for our products; (iii) global economic conditions and
political changes, including but not limited to the impairment of financial institutions, changes in currency
exchange rates, credit ratings issued by recognized credit rating organizations, the amount of our future
pension funding obligation, changes in tax laws and pension and health care costs; (iv) unanticipated
expenditures related to the cost of compliance with existing and new environmental and other governmental
regulations and to actual or potential litigation; (v) whether we experience a material disruption at one of our
manufacturing facilities; (vi) risks inherent in conducting business through joint ventures; and (vii) our ability
to achieve the benefits we expect from all strategic acquisitions, divestitures and restructurings. These and
other factors that could cause or contribute to actual results differing materially from such forward-looking
statements are discussed in greater detail in our Securities and Exchange Commission filings. We undertake
no obligation to publicly update any forward-looking statements, whether as a result of new information,
future events or otherwise.
2
Earnings Presentation | Second Quarter 2014 Earnings Presentation | Second Quarter 2014
Statements Relating to Non-GAAP Financial Measures
During the course of this presentation, certain non-U.S. GAAP financial information
will be presented.
A reconciliation of those numbers to U.S. GAAP financial measures is available on
the company’s website at internationalpaper.com under Investors.
3
Earnings Presentation | Second Quarter 2014 Earnings Presentation | Second Quarter 2014
Ilim JV Information
All financial information and statistical measures regarding our 50/50 Ilim joint
venture in Russia (“Ilim”), other than historical International Paper Equity Earnings
and dividends received by International Paper, have been prepared by the
management of Ilim. Ilim management has indicated that the financial information
was prepared in accordance with International Financial Reporting Standards and
extracted from Ilim’s financial statements, but International Paper has not verified or
audited any of this information. Any projected financial information and statistical
measures reflect the current views of Ilim management and are subject to risks and
uncertainties that could cause actual results to differ materially from those
expressed or implied by such projections. See “Forward-Looking Statements.”
4
Earnings Presentation | Second Quarter 2014 Earnings Presentation | Second Quarter 2014
$1,013
$920
$1,059
2Q13 1Q14 2Q14
EBITDA1 ($MM)
Second Quarter 2014 Results
1 From continuing operations before special items and non-operating pension expense
5
Good execution resulting in strong
earnings and margins
Continued strong results in NA Industrial
Packaging and solid performance in other
key businesses
Rebound from weather impact of 1Q, but
high input costs remain
Successfully executed peak level of
annual maintenance outages
Continued solid results in operating
performance at Ilim; favorable F/X
Additional $1.5B share buyback
authorization
Mark Sutton appointed President and
Chief Operating Officer
xpedx spin-off completed July 1
Earnings Presentation | Second Quarter 2014 Earnings Presentation | Second Quarter 2014
2Q14 Financial Results
2Q13 1Q14 2Q14
Sales ($B) $7.3 $7.0 $7.2
EBIT1 ($MM) $626 $568 $700
EPS2 $0.64 $0.61 $0.95
EBITDA1 ($MM) $1,013 $920 $1,059
EBITDA Margin1 13.8% 13.1% 14.7%
Free Cash Flow3
($MM) $452 $254 $380
1 From continuing operations before special items and non-operating pension expense 2 EPS based on Operating Earnings (defined as Net Earnings (GAAP) from continuing operations before special items and non-operating pension expense) 3 See slide #21 for a reconciliation of cash provided by continuing operations to free cash flow
$0.64 $0.61
$0.95
2Q13 1Q14 2Q14
EPS2 ($MM)
6
Earnings Presentation | Second Quarter 2014 Earnings Presentation | Second Quarter 2014
.61
.95
(.09)
(.01)
.05
.08
.09
.03 .02
.17
1Q14 Price / Mix Volume Operations & Costs
Maintenance Outages
Input Costs Corporate & Other Items
Courtland Closure
Ilim JV 2Q14
2Q14 vs. 1Q14 EPS
Operating Earnings
7
Earnings Presentation | Second Quarter 2014 Earnings Presentation | Second Quarter 2014
($75)
($47)
$26
($13)
Fiber Energy Chemicals Freight
North America Outside North America
($44)
($37)
($28)
Industrial Packaging
Printing Papers
Consumer Packaging
Energy Wood Chemicals Freight OCC
By Business By Input Type
Input costs ($MM) for continuing businesses
Global Input Costs 1H14 vs. 1H13 | $109MM Unfavorable
Wood
OCC
8
Wood
Earnings Presentation | Second Quarter 2014 Earnings Presentation | Second Quarter 2014
467
534 (22)
6
50 20 13
1Q14 Price / Mix Volume Operations & Costs
Maintenance Outages
Input Costs 2Q14
Industrial Packaging | 2Q14 vs. 1Q14 $
Mill
ion
Segment operating profit before special items
9
Earnings Presentation | Second Quarter 2014 Earnings Presentation | Second Quarter 2014
NA Industrial Packaging Relative EBITDA Margins
1 Reflects Company’s change in accounting method beginning in 2014
IP EBITDA margins based on North American Industrial Packaging operating profit before special items
Excludes the Recycling Business and revenue from trade volumes
Competitor EBITDA margin estimates obtained from public filings and IP analysis
22.6%
19.8% 18.0%
22.5% 21.2%
15.2%
23.7%
21.5%
IP PCA RockTenn
2Q13 1Q14 2Q14
22.3%
20.9%
17.5%
2013
2013
2013
10
RKT
reports
7/30
1
Earnings Presentation | Second Quarter 2014 Earnings Presentation | Second Quarter 2014 11
Industrial Packaging | U.S. Corrugated Market1
Total Box Volume (Daily Basis)
2014
2Q vs. 1Q
2014
2Q YOY
IP +5.1% +1.1%
FBA Industry +5.3% +1.0%
West of Rockies 18% of Volume
East Of Rockies 82% of Volume
IP Volume (2Q14 vs. 2Q13)
Daily Basis
IP +2.2%
FBA +1.5%
Daily Basis
IP (3.4%)
FBA (1.0%)
IP Select Segment
Performance (YOY)
• Poultry
• Shipping &
Distribution
• Beverage
• Processed Foods
• Beef
• Agriculture
(West Coast)
1Corrugator plant sales
Source: Fibre Box Association (FBA), IP Analysis
Earnings Presentation | Second Quarter 2014 Earnings Presentation | Second Quarter 2014
18
34
(5)
(2)
4
3
16
1Q14 Price / Mix Volume Operations & Costs
Maintenance Outages
Input Costs Other 2Q14
0
Consumer Packaging | 2Q14 vs. 1Q14 $
Mill
ion
12
Segment operating profit before special items
Earnings Presentation | Second Quarter 2014 Earnings Presentation | Second Quarter 2014
Consumer Packaging 2H 2014 Earnings Runway
13
1H2014
• 1Q severe weather
• Volume constrained during
heavy outage period
• Price increases announced
• High input costs
• Kwidzyn project construction
and start-up
2H2014
Lower outages / Volume pickup
Pricing realizations
Incremental cupstock growth due
to shift from foam to paper
Double digit foodservice volume
growth driving solid demand for
coated paperboard
Mix improvements associated with
seasonality (hot cup season)
Input costs remain high,
above expectations
Kwidzyn project ramp-up
Earnings Presentation | Second Quarter 2014 Earnings Presentation | Second Quarter 2014
85
118
(5)
(30)
25
20
6
12
5
1Q14 Price / Mix Volume Operations & Costs
Maintenance Outages
Input Costs Courtland Other 2Q14
14
Printing Papers | 2Q14 vs. 1Q14 $
Mill
ion
Segment operating profit before special items
Earnings Presentation | Second Quarter 2014 15
Printing Papers | 2Q14 vs. 1Q14 Change in Segment Operating Profit1 ($MM)
1Before special items
India
0
Europe
18
North America
Pulp
21 North America
Papers
22
Brazil
8
Earnings Presentation | Second Quarter 2014 Earnings Presentation | Second Quarter 2014
Ilim Joint Venture | 2Q14 vs. 1Q14
$ Million 2Q13 1Q14 2Q14
Sales Volume (thousand tons)
647 781 782
Sales $465 $554 $545
Operational EBITDA1 $36 $115 $112
F/X (Impact of USD Debt2) ($56) ($114) $72
IP Equity Earnings(Loss)3 ($34) ($31) $43
Solid operational performance offsetting softening pulp prices
Favorable F/X impact
Bratsk productivity encouraging following July outage
16
Ilim JV results are on an IFRS basis with the exception of IP Equity Earnings which is US GAAP 1 Before F/X impact 2 2Q14 Ilim JV USD-denominated debt balance of ~$1.5B; Ilim Group’s functional currency is the Ruble (RUB); Non-functional-denominated currency balances are
measured monthly using the month-end exchange rate
3 IP Equity Earnings(Loss) for 2Q13 and 1Q14 include after-tax f/x losses of $23MM and $45MM, respectively; 2Q14 includes an after-tax f/x gain of $29MM.
Earnings Presentation | Second Quarter 2014
Third Quarter Outlook | Changes from 2Q14
North America EMEA & Russia Brazil Asia1
Volume
Paper Stable Stable Seasonal
Improvement Stable
Packaging CPG improving Stable Stable Stable
Pricing / Mix
Paper Fluff pulp continued
price realization Stable Stable Stable
Packaging CPG continued
price realization Stable Stable Stable
Operations & Other
Paper Stable Stable Stable Stable
Packaging Stable Stable Stable Stable
Inputs & Freight
Paper Increasing Stable Increasing Stable
Packaging Increasing Stable Stable Stable
Mill Maintenance Outages
Paper Decrease
$23MM
Decrease $23MM
Decrease $1MM Increase $2MM
Packaging Decrease
$86MM
Decrease $7MM
Increase $3MM N/A
xpedx Earnings Transitional costs and
non-recurring earnings
ILIM JV Equity Earnings Non-recurring
currency impact2
1 Includes India 2 Assumes stable F/X
17
Earnings Presentation | Second Quarter 2014 Earnings Presentation | Second Quarter 2014 18
Financial Strength of IP | Balance Sheet Update
Moody’s credit rating raised to Baa2 Stable
Bond issue and tender offer successfully reduced 2018 and
2019 debt towers
$400MM payment associated with xpedx spin (July 1)
Share buyback continues; additional $1.5B authorization
approved by IP Board of Directors
Potential Highway Trust Fund legislation could have positive
impact on future pension contributions and available cash
Earnings Presentation | Second Quarter 2014 Earnings Presentation | Second Quarter 2014 19
What Makes IP Different? | Key Levers and Runway
Enterprise
• Manufacturing expertise with low-cost assets
• People capability
• EBITDA growth based on IP specific initiatives
• Ramping dividend and sizeable share repurchase program
• Attractive FCF yield with improving FCF
• Strong positions – best margins
• Industrial Packaging optimization
• Consumer Packaging foam to paper cup conversions
• Papers repositioning post Courtland
• Leveraging global platform for profitable growth
• Coated Paperboard quality project at Kwidzyn
• Packaging synergies at Orsa
• Ilim ramp up
North America Global
Earnings Presentation | Second Quarter 2014 Earnings Presentation | Second Quarter 2014
Appendix Investor Relations Contacts
Jay Royalty 901-419-1731
Michele Vargas 901-419-7287
Media Contact
Tom Ryan 901-419-4333
20
Earnings Presentation | Second Quarter 2014 Earnings Presentation | Second Quarter 2014
$ Million 2Q13 1Q14 2Q14
Cash Provided by Continuing Operations
$7241 $5312 $7373
Less Capital Investment ($272) ($277) ($357)
Free Cash Flow $452 $254 $380
Free Cash Flow
1 Excludes $31 MM cash paid for pension plan contribution and $30 MM cash received from Guaranty Bank insurance reimbursements 2 Excludes $58MM cash paid for pension plan contribution 3 Excludes $205MM cash paid for pension plan contribution
21
Earnings Presentation | Second Quarter 2014
Maintenance Outages Expenses | 2014
$ Million 1Q14 2Q14 3Q14F 4Q14F 2014F
Industrial Packaging $69 $91 $26 $47 $233
North America 69 91 23 47 230
Brazil 0 0 3 0 3
Printing Papers Total $31 $60 $15 $47 $153
North America 30 35 12 38 115
Europe 1 24 1 0 26
Brazil 0 1 0 9 10
India 0 0 2 0 2
Consumer Packaging $20 $26 $1 $14 $61
North America 20 19 1 14 54
Europe 0 7 0 0 7
Total Impact $120 $177 $42 $108 $447
22
Earnings Presentation | Second Quarter 2014 Earnings Presentation | Second Quarter 2014
94
19
127 167
99 88 46
118 123
143 300 49
30
1 70
276
60 58
Maintenance Market
Coated Paperboard1
6
22 13 1
24 24 20
18 53 27
24
59
52
2
38
18
53
19
58
16
20
North American Downtime
18
1 8 14 21 20
2 15
19
Containerboard Uncoated Papers2
Market Pulp
Th
ou
sa
nd
To
ns
Th
ou
sa
nd
To
ns
Th
ou
sa
nd
To
ns
Th
ou
sa
nd
To
ns
237
36
319
49
176
23
197
100
158
322
178 181
1Augusta PM#2 was permanently shutdown in March 2013 (36000 tons / quarter) 2Courtland Mill shutdown complete in February 2014
Earnings Presentation | Second Quarter 2014 Earnings Presentation | Second Quarter 2014
Special Items Pre-Tax ($ Million) 2Q13 1Q14 2Q14
Industrial Packaging
Acquisition and Integration Costs ($14) ($14) $4
Olmuksan Bargain Purchase Gain $13
Other ($2) ($1)
Printing Papers Courtland Mill Shutdown ($495) ($49)
Consumer Pkg. Other ($1) ($1) ($1)
xpedx Reorganization ($17) ($2) $1
Corporate
Debt Extinguishment ($3) ($262)
xpedx Spinoff ($16) ($18)
Guaranty Bank Insurance Reimbursements $30
Cass Lake Environmental Reserve ($6)
Revaluation of Company Airplanes ($9)
Other ($3) ($1)
Total Special Items Before Tax ($12) ($529) ($326)
24
Special Items Before Tax | Continuing Operations
Earnings Presentation | Second Quarter 2014 Earnings Presentation | Second Quarter 2014
Special Items Net of Taxes
1Q14 2Q14
$ Million EPS $ Million EPS
Earnings Before Special Items $265 $0.61 $409 $0.95
Special Items Net of Taxes:
Tax Items ($9)
Debt Extinguishment Costs ($160)
Acquisition and Integration Costs ($8) $3
Courtland Mill Shutdown ($302) ($30)
xpedx Spinoff ($10) ($20)
Other ($2) ($1)
Total Special Items Net of Taxes ($331) ($0.76) ($208) ($0.48)
Non-Operating Pension Expense ($27) ($0.06) ($37) ($0.09)
Discontinued Operations Net of Taxes
($2) ($0.00) ($3) ($0.01)
Net Earnings ($95) ($0.21) $161 $0.37
25 Earnings Presentation
Earnings Presentation | Second Quarter 2014 Earnings Presentation | Second Quarter 2014
Operating Profit $ Million
D & A $ Million
Tons Thousand
EBITDA per Ton
EBITDA Margin
Industrial Packaging
North America1 $523 $175 3,486 $200 24%
Brazil2 $1 $6 76 $92 8%
Printing Papers
North America3 $33 $23 481 $116 11%
Europe & Russia4 $20 $16 3135 $115 13%5
Brazil $53 $32 272 $313 32%
India2 ($2) $4 43 $47 7%
North American Pulp $14 $16 335 $90 14%
Consumer Packaging
North America6 $22 $43 382 $170 13%
Europe $11 $5 78 $205 19%
Segment operating profit before special items 1 Includes Corrugated Packaging, Saturating Kraft & Bag businesses, Gypsum & Release Kraft business; excludes Recycling business and revenue from trade volumes
2 Includes adjustment for minority ownership share 3 Includes Bleached Kraft business 4 Uncoated Papers (excludes Pulp)
5 Excludes JMA sales
6 Includes Foodservice business
2Q14 EBITDA | Integrated Mill Business Margins
26
Earnings Presentation | Second Quarter 2014 Earnings Presentation | Second Quarter 2014
Operating Profits by Industry Segment | Continuing Operations
$ Million 2Q13 1Q14 2Q14
Industrial Packaging $477 $467 $534
Printing Papers $76 $85 $118
Consumer Packaging $52 $18 $34
Distribution $17 $7 $11
Operating Profit $622 $577 $697
Net Interest Expense ($168) ($142) ($165)
Noncontrolling Interest / Equity Earnings Adjustment $4 $0 $3
Corporate Items $0 ($9) $0
Non-Operating Pension Expense ($83) ($44) ($61)
Special Items ($12) ($529) ($326)
Net Earnings from continuing operations before income taxes, equity earnings & noncontrolling interest
$363 ($147) $148
Equity Earnings(Loss), net of taxes – Ilim ($34) ($31) $43
27
Earnings Presentation | Second Quarter 2014 Earnings Presentation | Second Quarter 2014
Geographic Business Segment Operating Results
$ Million Sales Operating Profit
2Q13 1Q14 2Q14 2Q13 1Q14 2Q14
Industrial Packaging
North America $3,190 $3,084 $3,210 $468 $460 $523
Europe $310 $342 $339 $8 $9 $10
Brazil $100 $85 $97 $1 ($2) $1
Asia $180 $182 $154 $0 $0 $0
Printing Papers
North American $645 $515 $500 ($8) $11 $33
Europe $360 $375 $380 $31 $38 $20
Brazil $270 $245 $262 $59 $45 $53
Asia / India $60 $64 $60 ($3) ($2) ($2)
N.A. Pulp $205 $207 $219 ($3) ($7) $14
Consumer Packaging
North America $505 $464 $505 $33 ($6) $22
Europe $95 $91 $85 $18 $26 $11
Asia (Sun JV) $255 $274 $253 $1 ($2) $1
xpedx $1,405 $1,302 $1,326 $17 $7 $11
Does not reflect total company sales
28
Earnings Presentation | Second Quarter 2014 Earnings Presentation | Second Quarter 2014
2014 Operating Earnings
Pre-Tax $MM
Tax $MM
Non-controlling
Interest $MM
Equity Earnings
Net Income $MM
Average Shares
MM Diluted EPS1
Operating Earnings
1Q14 $426 ($132) $4 ($33) $265 436 $0.61
2Q14 $535 ($170) $3 $41 $409 432 $0.95
Non-Operating Pension Expense
1Q14 ($44) $17 $0 $0 ($27) 436 ($0.06)
2Q14 ($61) $24 $0 $0 ($37) 432 ($0.09)
Net Special Items
1Q14 ($529) $198 $0 $0 ($331) 436 ($0.76)
2Q14 ($326) $118 $0 $0 ($208) 432 ($0.48)
Net Earnings from Continuing Operations
1Q14 ($147) $83 $4 ($33) ($93) 436 ($0.21)
2Q14 $148 ($28) $3 $41 $164 432 $0.38
1 A reconciliation to GAAP EPS is available at www.internationalpaper.com under the Investors tab at Webcasts and Presentations
29
Earnings Presentation | Second Quarter 2014 Earnings Presentation | Second Quarter 2014
Operating Business EPS
2005-2006 as originally reported
2007-2011 adjusted for elimination of the Ilim JV reporting lag
2005-2010 Net Earnings from continuing operations and before special items; 2010 onward reflects Operating Earnings
30
.36 .31
.29
.12 .12
.35
.40
.47 .45
.52
.57
.73
.45 .49
.41
.15
.07
.27
.38
.22
.09
.49
.89
.74 .78
.81 .83
.73
.63
.53
.81
.69 .65 .64
1.05
.83
.61
.95
.42
.08
1Q 2Q 3Q 4Q 1Q 2Q 3Q 4Q 1Q 2Q 3Q 4Q 1Q 2Q 3Q 4Q 1Q 2Q 3Q 4Q 1Q 2Q 3Q 4Q 1Q 2Q 3Q 4Q 1Q 2Q 3Q 4Q 1Q 2Q 3Q 4Q 1Q 2Q
2005 2006 2007 2010 2008
Impact of Mineral
Rights Gain
2009
.83
2011
.97
Final Land Sale
2012 2013 2014
Earnings Presentation | Second Quarter 2014 Earnings Presentation | Second Quarter 2014
.64
.95 (.07)
(.03) (.06) (.02)
(.04)
.28
.04
.17 .04
2Q13 Price / Mix Volume Operations & Costs
Input Costs NEC Courtland Closure
Corporate & Other Items
Ilim JV Shares 2Q14
2Q14 vs. 2Q13 EPS
Operating Earnings
31
Earnings Presentation | Second Quarter 2014 Earnings Presentation | Second Quarter 2014
477
534
(8) (10) (20) (12) (1)
108
2Q13 Price / Mix Volume Operations & Costs
Maintenance Outages
Input Costs Other 2Q14
Industrial Packaging | 2Q14 vs. 2Q13 $
Mill
ion
32
Segment operating profit before special items
Earnings Presentation | Second Quarter 2014 Earnings Presentation | Second Quarter 2014
2Q14 vs. 1Q14 2Q14 vs. 2Q13
Business Volume Price /
Ton Volume
Price / Ton
U.S. Container1 5% $1 1% $43
European Container (2%) (€3) 5% €0
Average IP volume and price realization (includes the impact of mix across all segments) 1 Corrugator plant sales on FBA shipping day basis
Industrial Packaging | Volume and Pricing Trends
33
Earnings Presentation | Second Quarter 2014 Earnings Presentation | Second Quarter 2014
52
34
(6)
(10)
(8)
(12)
(5)
23
2Q13 Price / Mix Volume Operations & Costs
Maintenance Outages
Input Costs Other 2Q14
Consumer Packaging | 2Q14 vs. 2Q13 $
Mill
ion
34
Segment operating profit before special items
Earnings Presentation | Second Quarter 2014 Earnings Presentation | Second Quarter 2014
Average IP price realization (includes the impact of mix across all grades)
2Q14 vs. 1Q14 2Q14 vs.2Q13
Volume Price/Ton Volume Price/Ton
NA Coated Paperboard 8% $21 (7%) $52
Revenue Price Revenue Price
Foodservice 6% NA 11% NA
Consumer Packaging | Volume and Pricing Trends
35
Earnings Presentation | Second Quarter 2014 Earnings Presentation | Second Quarter 2014
NA Consumer Packaging EBITDA Margins
IP EBITDA margins based on North American Consumer Packaging operating profit before special items
Competitor adjusted EBITDA margins obtained from public filings and IP analysis; reflects Food & Beverage segment
14.1%
10.0%
7.3%
10.5%
12.9%
IP MWV
2Q13 1Q14 2Q14
13.5%
11.0%
2013
2013
MWV
reports
7/30
36
Earnings Presentation | Second Quarter 2014 Earnings Presentation | Second Quarter 2014
76
118 (25)
(2)
(14)
(15)
(2) 45 27
28
2Q13 Price / Mix Volume Operations & Costs
Maintenance Outages
Input Costs NEC Courtland Other 2Q14
37
Printing Papers | 2Q14 vs. 2Q13 $
Mill
ion
Segment operating profit before special items
Earnings Presentation | Second Quarter 2014 Earnings Presentation | Second Quarter 2014
2Q14 vs. 1Q14 2Q14 vs. 2Q13
Business Volume Price / Ton Volume Price / Ton
NA Paper (5%) $20 (28%) $68
NA Pulp1 3% $21 2% $33
European Paper2 4% ($7) 3% ($8)
Average IP volume and price realization (includes the impact of mix across all grades) 1 Reflects Fluff and Market Pulp combined 2 Excludes JMA sales
Printing Papers | Volume and Pricing Trends
38
Earnings Presentation | Second Quarter 2014 Earnings Presentation | Second Quarter 2014
N.A. Printing Papers Relative EBITDA Margins
5.2%
9.8%
6.6%
13.0% 12.0%
12.8%
IP Domtar
2Q13 1Q14 2Q14
IP EBITDA margins based on operating profit from continuing operations before special items
Competitor EBITDA margin estimates obtained from public filings and IP analysis
EBITDA margins reflect the Printing Papers and Pulp businesses
11.4%
2013 2013
12.0%
39
Earnings Presentation | Second Quarter 2014 Earnings Presentation | Second Quarter 2014
$ Million 2Q13 1Q14 2Q14
Sales $270 $245 $262
Earnings $59 $45 $53
EBITDA Margin 34% 30% 32%
2Q14 vs. 1Q14 2Q14 vs. 2Q13
Business Volume Price/Ton Volume Price/Ton
Uncoated Freesheet 0% $21 (3%) $34
Domestic (6%) $18 (3%) $68
Export 6% $23 (2%) $4
Segment operating profit before special items
IP Brazil results are reported in the Printing Papers segment
Average IP Brazil price realization (includes the impact of mix across all grades)
Printing Papers | IP Brazil
40
Earnings Presentation | Second Quarter 2014 Earnings Presentation | Second Quarter 2014
Ilim Joint Venture | Pro Forma View – As Shared on February 4th Earnings Call
$ Million ‘09-‘12
Average 2013 2014
Depreciation $125 $177 ~$225
Interest Expense $15 $39 ~$75
Ilim JV figures are on an IFRS basis with the exception of IP Equity Earnings which is US GAAP. IP position in joint venture is 50%.
* Assumes stable FX & current pulp prices
$388
$128
$270
$350 - $400*
~$550 - $600*
'09 - '12 Average 2013 2H2013 Annualized
2014E Fully Ramped Potential
EBITDA Ramp-Up $MM
~$100-$120
IP Equity
Earnings* ~$20-$40
IP Equity
Earnings*
41
Earnings Presentation | Second Quarter 2014 Earnings Presentation | Second Quarter 2014
Ilim Joint Venture | Volume and Pricing Trends
2Q14 vs. 1Q14 2Q14 vs. 2Q13
Business Volume Price/Ton Volume Price/Ton
Pulp (3%) ($15) 14% $11
Containerboard 8% ($5) 16% ($38)
Average Ilim JV (100%) volume and price realization (includes the impact of mix across all grades and destinations)
42
Earnings Presentation | Second Quarter 2014 Earnings Presentation | Second Quarter 2014
Total Cash Cost Components | 2Q14 YTD
Fiber 31%
Materials 15%
Freight 15%
Labor 11%
Energy 11%
Overhead 9%
Chemicals 8%
43
North American mills only
Earnings Presentation | Second Quarter 2014 Earnings Presentation | Second Quarter 2014
($35)
($9) ($7)
Fiber Energy Chemicals Freight
North America Outside North America
($12)
($14)
($12)
Industrial Packaging
Printing Papers
Consumer Packaging
Energy Wood Chemicals Freight OCC
By Business By Input Type
Global Input Costs vs. 2Q13 | $38MM Unfavorable, or $0.06/Share
Wood
OCC
Wood
Input costs ($MM) for continuing businesses
$13
44
Earnings Presentation | Second Quarter 2014 Earnings Presentation | Second Quarter 2014
2007 2008 2009 2010 2011 90
95
100
105
110
115
120
125
130
2012 2013 2014
U.S. Mill Wood Delivered Cost Trend | 1% Decrease vs. 1Q14 Average Cost
Cost Indexed to January 2007 values
45
Earnings Presentation | Second Quarter 2014 Earnings Presentation | Second Quarter 2014
2007 2008 2009 2010 2011 40
60
80
100
120
140
160
180
200
2012 2013 2014
Cost Indexed to January 2007 values
U.S. OCC Delivered Cost Trend | 4% Decrease vs. 1Q14 Average Cost
46
Earnings Presentation | Second Quarter 2014 Earnings Presentation | Second Quarter 2014
2007 2008 2009 2010 2011 0
50
100
150
200
250
2012 2013 2014
NYMEX Natural Gas closing prices
Natural Gas Costs Trend | 7% Decrease vs. 1Q14 Average Cost
Cost Indexed to January 2007 values
47
Earnings Presentation | Second Quarter 2014 Earnings Presentation | Second Quarter 2014
2007 2008 2009 2010 2011 40
90
140
190
240
290
340
2012 2013 2014
U.S. Fuel Oil Trend | 2% Decrease vs. 1Q14 Average Cost
Cost Indexed to January 2007 values
WTI Crude prices
48
Earnings Presentation | Second Quarter 2014 Earnings Presentation | Second Quarter 2014
2007 2008 2009 2010 2011 75
100
125
150
175
200
2012 2013 2014
U.S. Chemical Composite Index Trend | Flat vs. 1Q14 Average Cost
Delivered cost to U.S. facilities: includes Caustic Soda, Sodium Chlorate, Starch and Sulfuric Acid 2006 - 2008 excludes WY PKG Cost Indexed to January 2007 values
49
Earnings Presentation | Second Quarter 2014 Earnings Presentation | Second Quarter 2014
2014 Global Consumption | Annual Purchase Estimates for Key Inputs
Commodity U. S. Non – U. S.
Energy
Natural Gas (MM BTUs) 65,000,000 11,000,000
Fuel Oil (Barrels) 880,000 400,000
Coal (Tons) 490,000 700,000
Fiber Wood (Tons) 52,000,000 9,000,000
Old Corrugated Containers / DLK (Tons) 4,500,000 430,000
Chemicals
Caustic Soda (Tons) 370,000 95,000
Starch (Tons) 430,000 102,000
Sodium Chlorate (Tons) 180,000 45,000
LD Polyethylene (Tons) 40,000 -
Latex (Tons) 16,000 5,000
Does not include Asia or volume consumed by joint ventures (Sun JV, Ilim JV) Estimates are based on normal operations and may be impacted by downtime Excludes annual consumption related to Courtland operations terminated in 1Q14
50