NEENAH PAPER INC AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(In millions, except share and per share data)
(Unaudited)
Three Months Ended Nine Months Ended
September 30, September 30,
2007 2006 2007 2006
Net Sales $251.9 $141.4 $734.7 $417.1
Cost of products sold 219.2 121.4 627.8 347.5
Gross Profit 32.7 20.0 106.9 69.6
Selling, general and administrative
expenses 20.5 13.1 60.3 40.0
Gain on sale of woodlands (1.6) (1.5) (4.5) (124.1)
Other income - net (2.5) (2.1) (4.2) (5.7)
Operating Income 16.3 10.5 55.3 159.4
Interest expense-net 6.4 2.8 18.9 11.4
Income From Continuing
Operations
Before Income Taxes 9.9 7.7 36.4 148.0
(Benefit) provision for income taxes (6.6) 3.1 1.4 55.8
Income From Continuing
Operations 16.5 4.6 35.0 92.2
Loss From Discontinued
Operations (1.1) (19.0) (2.3) (32.4)
Net Income (Loss) $15.4 $(14.4) $32.7 $59.8
Earnings (Loss) Per Common Share:
Basic
Continuing Operations $1.10 $0.31 $2.35 $6.25
Discontinued Operations (0.07) (1.29) (0.15) (2.20)
$1.03 $(0.98) $2.20 $4.05
Diluted
Continuing Operations $1.08 $0.31 $2.31 $6.22
Discontinued Operations (0.07) (1.28) (0.15) (2.19)
$1.01 $(0.97) $2.16 $4.03
Weighted Average Common
Shares Outstanding (000s)
Basic 14,924 14,756 14,857 14,749
Diluted 15,213 14,846 15,147 14,823
NEENAH PAPER INC AND SUBSIDIARIES
SELECTED FINANCIAL INFORMATION
Reconciliation of Non-GAAP Disclosure Items
(In millions, except per share data)
Reconciliation of consolidated operating income to adjusted operating
income:
Three Months Ended Nine Months Ended
September 30, September 30,
2007 2006 2007 2006
Operating income $16.3 $10.5 $55.3 $159.4
Subtract: Gain on sale of
woodlands (1.6) (1.5) (4.5) (124.1)
Adjusted operating income $14.7 $9.0 $50.8 $35.3
Reconciliation of net income
to adjusted net income:
Three Months Ended Nine Months Ended
September 30, September 30,
2007 2006 2007 2006
Net Income (Loss) $15.4 $(14.4) $32.7 $59.8
Add (subtract):
After-tax gain on sale of
woodlands (1.0) (0.9) (2.8) (76.6)
Benefit from change in
German tax law (8.9) - (8.9) -
Loss from discontinued
operations, net of tax 1.1 19.0 2.3 32.4
Adjusted net income $6.6 $3.7 $23.3 $15.6
Reconciliation of earnings per
share to adjusted earnings
per share:
Three Months Ended Nine Months Ended
September 30, September 30,
2007 2006 2007 2006
Earnings Per Diluted Common
Share $1.01 $(0.97) $2.16 $4.03
Add (subtract):
After-tax gain on sale of
woodlands (0.06) (0.06) (0.18) (5.17)
Benefit from change in
German tax law (0.59) - (0.59) -
Loss from discontinued
operations, net of tax 0.07 1.28 0.15 2.19
Adjusted earnings from
continuing operations per
diluted common share $0.43 $0.25 $1.54 $1.05
Notes:
In accordance with generally accepted accounting principles in the
United States ("GAAP"), reported net income and earnings per diluted
share include the after-tax effects of discontinued operations and
unusual and non-recurring items. In addition, reported operating
income includes the pre-tax effects of non-recurring items. We
believe that by adjusting such reported amounts to exclude the
effects of these items, the resulting adjusted operating income,
adjusted net income and adjusted earnings per share are on a basis
that reflects the results of our ongoing operations. Adjusted
operating income, adjusted net income and adjusted earnings per share
are not recognized terms under GAAP and should not be considered in
isolation or as a substitute for operating income, effective tax
rate, net income, earnings per share or any other performance
measures derived in accordance with GAAP. Other companies may use
different methodologies for calculating their non-GAAP financial
measures and, accordingly, the Company's non-GAAP financial measures
may not be comparable to their measures.
NEENAH PAPER INC AND SUBSIDIARIES
SELECTED FINANCIAL DATA
(In millions)
(Unaudited)
Three Months Ended Nine Months Ended
September 30, September 30,
Business Segment Data 2007 2006 2007 2006
Net Sales:
Fine Paper $95.3 $53.8 $271.2 $169.2
Technical Products 99.9 33.5 303.1 100.3
Pulp 56.7 54.2 160.7 149.4
Intersegment Sales - (0.1) (0.3) (1.8)
Consolidated $251.9 $141.4 $734.7 $417.1
Operating Income (Loss):
Fine Paper $9.3 $12.8 $34.9 $43.9
Technical Products 3.2 0.9 22.1 5.8
Pulp 6.7 (0.3) 8.6 119.2
Unallocated corporate expenses (2.9) (2.9) (10.3) (9.5)
Consolidated $16.3 $10.5 $55.3 $159.4
Balance Sheet Data September 30, 2007 December 31, 2006
Cash and cash equivalents $6.2 $1.6
Adjusted working capital(1) 151.2 92.6
Total debt 339.2 283.6
Stockholders' equity 262.1 184.9
Total assets 931.8 744.7
Nine Months Ended September 30,
Cash Flow Data 2007 2006
Cash provided by operating activities $44.5 $52.7
Depreciation and amortization 33.5 21.0
Stock-based compensation 5.1 3.9
Capital expenditures 37.2 15.4
Pension contributions(2) 6.3 21.0
Notes:
(1) Adjusted working capital consists of all current assets and current
liabilities, net of cash (including restricted cash) and debt payable
within one year.
(2) Cash contributions to pension trusts, including $10.6 million in
August 2006 for partial settlement of the Ontario plan.