Companies:
10,786
total market cap:
A$192.968 T
Sign In
๐บ๐ธ
EN
English
$ AUD
$
USD
๐บ๐ธ
โฌ
EUR
๐ช๐บ
โน
INR
๐ฎ๐ณ
ยฃ
GBP
๐ฌ๐ง
$
CAD
๐จ๐ฆ
$
NZD
๐ณ๐ฟ
$
HKD
๐ญ๐ฐ
$
SGD
๐ธ๐ฌ
Global ranking
Ranking by countries
America
๐บ๐ธ United States
๐จ๐ฆ Canada
๐ฒ๐ฝ Mexico
๐ง๐ท Brazil
๐จ๐ฑ Chile
Europe
๐ช๐บ European Union
๐ฉ๐ช Germany
๐ฌ๐ง United Kingdom
๐ซ๐ท France
๐ช๐ธ Spain
๐ณ๐ฑ Netherlands
๐ธ๐ช Sweden
๐ฎ๐น Italy
๐จ๐ญ Switzerland
๐ต๐ฑ Poland
๐ซ๐ฎ Finland
Asia
๐จ๐ณ China
๐ฏ๐ต Japan
๐ฐ๐ท South Korea
๐ญ๐ฐ Hong Kong
๐ธ๐ฌ Singapore
๐ฎ๐ฉ Indonesia
๐ฎ๐ณ India
๐ฒ๐พ Malaysia
๐น๐ผ Taiwan
๐น๐ญ Thailand
๐ป๐ณ Vietnam
Others
๐ฆ๐บ Australia
๐ณ๐ฟ New Zealand
๐ฎ๐ฑ Israel
๐ธ๐ฆ Saudi Arabia
๐น๐ท Turkey
๐ท๐บ Russia
๐ฟ๐ฆ South Africa
>> All Countries
Ranking by categories
๐ All assets by Market Cap
๐ Automakers
โ๏ธ Airlines
๐ซ Airports
โ๏ธ Aircraft manufacturers
๐ฆ Banks
๐จ Hotels
๐ Pharmaceuticals
๐ E-Commerce
โ๏ธ Healthcare
๐ฆ Courier services
๐ฐ Media/Press
๐ท Alcoholic beverages
๐ฅค Beverages
๐ Clothing
โ๏ธ Mining
๐ Railways
๐ฆ Insurance
๐ Real estate
โ Ports
๐ผ Professional services
๐ด Food
๐ Restaurant chains
โ๐ป Software
๐ Semiconductors
๐ฌ Tobacco
๐ณ Financial services
๐ข Oil&Gas
๐ Electricity
๐งช Chemicals
๐ฐ Investment
๐ก Telecommunication
๐๏ธ Retail
๐ฅ๏ธ Internet
๐ Construction
๐ฎ Video Game
๐ป Tech
๐ฆพ AI
>> All Categories
ETFs
๐ All ETFs
๐๏ธ Bond ETFs
๏ผ Dividend ETFs
โฟ Bitcoin ETFs
โข Ethereum ETFs
๐ช Crypto Currency ETFs
๐ฅ Gold ETFs & ETCs
๐ฅ Silver ETFs & ETCs
๐ข๏ธ Oil ETFs & ETCs
๐ฝ Commodities ETFs & ETNs
๐ Emerging Markets ETFs
๐ Small-Cap ETFs
๐ Low volatility ETFs
๐ Inverse/Bear ETFs
โฌ๏ธ Leveraged ETFs
๐ Global/World ETFs
๐บ๐ธ USA ETFs
๐บ๐ธ S&P 500 ETFs
๐บ๐ธ Dow Jones ETFs
๐ช๐บ Europe ETFs
๐จ๐ณ China ETFs
๐ฏ๐ต Japan ETFs
๐ฎ๐ณ India ETFs
๐ฌ๐ง UK ETFs
๐ฉ๐ช Germany ETFs
๐ซ๐ท France ETFs
โ๏ธ Mining ETFs
โ๏ธ Gold Mining ETFs
โ๏ธ Silver Mining ETFs
๐งฌ Biotech ETFs
๐ฉโ๐ป Tech ETFs
๐ Real Estate ETFs
โ๏ธ Healthcare ETFs
โก Energy ETFs
๐ Renewable Energy ETFs
๐ก๏ธ Insurance ETFs
๐ฐ Water ETFs
๐ด Food & Beverage ETFs
๐ฑ Socially Responsible ETFs
๐ฃ๏ธ Infrastructure ETFs
๐ก Innovation ETFs
๐ Semiconductors ETFs
๐ Aerospace & Defense ETFs
๐ Cybersecurity ETFs
๐ฆพ Artificial Intelligence ETFs
Watchlist
Account
Rayonier Advanced Materials
RYAM
#6479
Rank
A$1.06 B
Marketcap
๐บ๐ธ
United States
Country
A$15.95
Share price
5.23%
Change (1 day)
74.46%
Change (1 year)
๐งช Chemicals
Categories
Market cap
Revenue
Earnings
Price history
P/E ratio
P/S ratio
More
Price history
P/E ratio
P/S ratio
P/B ratio
Operating margin
EPS
Dividends
Shares outstanding
Fails to deliver
Cost to borrow
Total assets
Total liabilities
Total debt
Cash on Hand
Net Assets
Annual Reports (10-K)
Rayonier Advanced Materials
Quarterly Reports (10-Q)
Financial Year FY2015 Q3
Rayonier Advanced Materials - 10-Q quarterly report FY2015 Q3
Text size:
Small
Medium
Large
Table of Contents
UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
x
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended
September 26, 2015
OR
o
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from to
Commission File Number 001-36285
Incorporated in the State of Delaware
I.R.S. Employer Identification No.
46-4559529
1301 RIVERPLACE BOULEVARD, SUITE 2300
JACKSONVILLE, FL 32207
(Principal Executive Office)
Telephone Number: (904) 357-4600
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
YES
x
NO
o
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).
YES
x
NO
o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer
x
Accelerated filer
o
Non-accelerated filer
o
Smaller reporting company
o
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
YES
o
NO
x
The registrant had
42,872,601
shares of common stock, $.01 par value per share, outstanding as of
October 23, 2015
.
Table of Contents
Item
Page
Part I
—
Financial Information
1.
Financial Statements (unaudited)
Condensed Consolidated Statements of Income and Comprehensive Income for the Three and Nine Months Ended September 26, 2015 and September 27, 2014
1
Condensed Consolidated Balance Sheets as of September 26, 2015 and December 31, 2014
2
Condensed Consolidated Statements of Cash Flows for the Nine Months Ended September 26, 2015 and September 27, 2014
3
Notes to Condensed Consolidated Financial Statements
4
2.
Management's Discussion and Analysis of Financial Condition and Results of Operations
12
3.
Quantitative and Qualitative Disclosures about Market Risk
20
4.
Controls and Procedures
20
Part II
—
Other Information
1.
Legal Proceedings
22
1A.
Risk Factors
23
2.
Unregistered Sales of Equity Securities and Use of Proceeds
24
6.
Exhibits
25
Signature
26
Table of Contents
Part I.
Financial Information
Item 1.
Financial Statements
Rayonier Advanced Materials Inc.
Condensed Consolidated Statements of Income and Comprehensive Income
(Unaudited)
(Dollars in thousands, except per share amounts)
Three Months Ended
Nine Months Ended
September 26, 2015
September 27, 2014
September 26, 2015
September 27, 2014
Net Sales
$
257,590
$
253,695
$
699,830
$
709,725
Cost of Sales
187,421
198,006
547,768
546,942
Gross Margin
70,169
55,689
152,062
162,783
Selling, general and administrative expenses
11,596
9,493
33,663
26,730
Other operating expense, net (Note 8)
611
4,518
27,906
44,800
Operating Income
57,962
41,678
90,493
91,253
Interest expense
8,962
9,469
27,584
12,694
Interest and miscellaneous expense (income), net
(56
)
57
(133
)
62
Income Before Income Taxes
49,056
32,152
63,042
78,497
Income tax expense (Note 9)
16,765
12,744
20,543
23,580
Net Income
$
32,291
$
19,408
$
42,499
$
54,917
Earnings Per Share of Common Stock (Note 7)
Basic earnings per share
$
0.77
$
0.46
$
1.01
$
1.30
Diluted earnings per share
$
0.76
$
0.46
$
1.00
$
1.30
Dividends Declared Per Share
$
0.07
$
0.07
$
0.21
$
0.07
Comprehensive Income:
Net Income
$
32,291
$
19,408
$
42,499
$
54,917
Other Comprehensive Income (Loss) (Note 6)
Amortization of pension and postretirement plans, net of income tax (expense) benefit of ($1,323), ($2,779), ($3,970) and $501
2,352
4,834
7,057
(871
)
Total other comprehensive income (loss)
2,352
4,834
7,057
(871
)
Comprehensive Income
$
34,643
$
24,242
$
49,556
$
54,046
See Notes to Condensed Consolidated Financial Statements.
1
Table of Contents
Rayonier Advanced Materials Inc.
Condensed Consolidated Balance Sheets
(Unaudited)
(Dollars in thousands)
September 26, 2015
December 31, 2014
Assets
Current Assets
Cash and cash equivalents
$
100,355
$
65,977
Accounts receivable, less allowance for doubtful accounts of $151 and $151
64,242
69,263
Inventory (Note 2)
122,325
140,209
Deferred tax assets
8,527
8,275
Prepaid and other current assets
42,529
36,267
Total current assets
337,978
319,991
Property, Plant and Equipment, Gross
2,018,214
2,010,644
Less — Accumulated Depreciation
(1,213,899
)
(1,167,269
)
Property, Plant and Equipment, Net
804,315
843,375
Deferred Tax Assets
85,962
78,547
Other Assets
58,677
61,967
Total Assets
$
1,286,932
$
1,303,880
Liabilities and Stockholders’ Deficit
Current Liabilities
Accounts payable
$
48,230
$
64,697
Current maturities of long-term debt (Note 3)
8,224
8,400
Accrued income and other taxes
9,749
4,643
Accrued payroll and benefits
19,393
23,124
Accrued interest
10,273
2,684
Accrued customer incentives
15,365
12,743
Other current liabilities
6,246
7,913
Dividends payable
2,954
—
Current liabilities for disposed operations (Note 5)
9,546
7,241
Total current liabilities
129,980
131,445
Long-Term Debt (Note 3)
884,649
936,416
Non-Current Liabilities for Disposed Operations (Note 5)
142,846
149,488
Pension and Other Postretirement Benefits (Note 11)
138,868
141,338
Other Non-Current Liabilities
7,551
7,605
Commitments and Contingencies
Stockholders’ Deficit
Preferred stock, 10,000,000 shares authorized at $0.01 par value, 0 issued and outstanding as of September 26, 2015 and December 31, 2014
—
—
Common stock, 140,000,000 shares authorized at $0.01 par value, 42,873,866 and 42,616,319 issued and outstanding, as of September 26, 2015 and December 31, 2014, respectively
429
426
Additional paid-in capital
66,940
62,082
Accumulated earnings (deficit)
12,056
(21,476
)
Accumulated other comprehensive loss
(96,387
)
(103,444
)
Total Stockholders’ Deficit
(16,962
)
(62,412
)
Total Liabilities and Stockholders’ Deficit
$
1,286,932
$
1,303,880
See Notes to Condensed Consolidated Financial Statements.
2
Table of Contents
Rayonier Advanced Materials Inc.
Condensed Consolidated Statements of Cash Flows
(Unaudited)
(Dollars in thousands)
Nine Months Ended
September 26, 2015
September 27, 2014
Operating Activities
Net income
$
42,499
$
54,917
Adjustments to reconcile net income to cash provided by operating activities:
Depreciation and amortization
65,393
62,115
Stock-based incentive compensation expense
7,293
5,614
Amortization of capitalized debt costs
1,663
550
Deferred income taxes
(14,772
)
760
Increase in liabilities for disposed operations
49
20,019
Impairment charge
28,462
—
Amortization of losses and prior service costs from pension and postretirement plans
11,027
5,662
Loss from sale/disposal of property, plant and equipment
1,101
988
Other
157
—
Changes in operating assets and liabilities:
Receivables
5,435
(21,405
)
Inventories
17,884
6,565
Accounts payable
(11,559
)
(10,556
)
Accrued liabilities
10,253
24,979
All other operating activities
(8,465
)
(20,356
)
Expenditures for disposed operations
(4,386
)
(2,151
)
Cash Provided by Operating Activities
152,034
127,701
Investing Activities
Capital expenditures
(59,657
)
(60,214
)
Purchase of timber deeds
—
(12,692
)
Purchase of land
—
(1,528
)
Other
—
(1,450
)
Cash Used for Investing Activities
(59,657
)
(75,884
)
Financing Activities
Issuance of debt
—
1,025,000
Repayment of debt
(52,100
)
(77,100
)
Dividends paid
(5,907
)
—
Proceeds from the issuance of common stock
8
549
Debt issuance costs
—
(15,432
)
Common stock repurchased
—
(92
)
Net payments to Rayonier
—
(956,579
)
Cash Used for Financing Activities
(57,999
)
(23,654
)
Cash and Cash Equivalents
Change in cash and cash equivalents
34,378
28,163
Balance, beginning of year
65,977
—
Balance, end of period
$
100,355
$
28,163
Supplemental Disclosures of Cash Flow Information
Cash paid during the period:
Interest
$
21,008
$
1,881
Income taxes
$
24,136
$
18,350
Non-cash investing and financing activities:
Capital assets purchased on account
$
11,729
$
7,935
See Notes to Condensed Consolidated Financial Statements.
3
Table of Contents
Rayonier Advanced Materials Inc.
Notes to Condensed Consolidated Financial Statements
(Unaudited)
(Dollar amounts in thousands unless otherwise stated)
1.
Basis of Presentation and New Accounting Pronouncements
Basis of Presentation
The unaudited condensed consolidated financial statements and notes thereto of Rayonier Advanced Materials Inc. (“Rayonier Advanced Materials” or the “Company”) have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and in accordance with the rules and regulations of the Securities and Exchange Commission (“SEC”). In the opinion of management, these financial statements and notes reflect all adjustments (all of which are normal recurring adjustments) necessary for a fair presentation of the results of operations, financial position and cash flows for the periods presented. These statements and notes should be read in conjunction with the financial statements and supplementary data included in the Company’s Annual Report on Form 10-K for the year ended
December 31, 2014
, as filed with the SEC.
On
June 27, 2014
, the Company was separated from its former parent, Rayonier Inc. (“Rayonier”) through the distribution to its stockholders of
42,176,565
shares of common stock (the “Separation”). For periods prior to the Separation, the financial information presented consists of the performance fibers segment of Rayonier and an allocable portion of its corporate costs (together, the “performance fibers business”). These financial statements have been presented as if the Company and performance fibers business had been combined for all prior periods presented. All intercompany transactions are eliminated. The statements of income for periods prior to
June 27, 2014
include allocations of certain costs from Rayonier related to the operations of the Company. These corporate administrative costs were charged to the Company based on employee headcount and payroll costs. The combined statements of income also include expense allocations for certain corporate functions historically performed by Rayonier and not allocated to its operating segments. These allocations were based on revenues and specific identification of time and/or activities associated with the Company. Management believes the methodologies employed for the allocation of costs were reasonable in relation to the historical reporting of Rayonier, but may not necessarily be indicative of costs had the Company operated on a stand-alone basis during the periods prior to the Separation, nor what the costs may be in the future. The results of operations for periods prior to
June 27, 2014
are not necessarily indicative or predictive of the results to be expected for the post-spin Company.
New or Recently Adopted Accounting Pronouncements
In July 2015, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2015-11,
Simplifying the Measurement of Inventory
. The update requires inventory to be measured at the lower of cost and net realizable value. It is effective for fiscal years beginning after December 15, 2016 with early adoption permitted. The update is not expected to have a material impact on the Company’s financial statements as current inventory valuation practices already approximate the lower of cost or net realizable value.
In April 2015, the FASB issued ASU No. 2015-03,
Simplifying the Presentation of Debt Issuance Costs
. The update requires debt issuance costs related to a recognized debt liability to be presented in the balance sheet as a direct deduction from the carrying amount of the debt liability. It is effective for fiscal years beginning after December 15, 2015 with early adoption permitted. The Company is currently evaluating the impact of this standard on its consolidated financial statements. As of
September 26, 2015
, approximately
$12 million
in debt issuance costs are capitalized in “Other Assets.”
In May 2014, the FASB issued ASU No. 2014-09,
Revenue from Contracts with Customers
, a comprehensive new revenue recognition standard. This standard will supersede virtually all current revenue recognition guidance. The core principle is that a company will recognize revenue when it transfers goods or services to customers for an amount that reflects consideration to which the company expects to be entitled to in exchange for those goods or services. This standard will be effective for the Company’s first quarter 2018 Form 10-Q filing with full or modified retrospective adoption permitted. The Company is currently evaluating the impact of this standard on its consolidated financial statements.
Subsequent Events
Events and transactions subsequent to the balance sheet date have been evaluated for potential recognition and disclosure through
October 29, 2015
, the date these financial statements were available to be issued.
One
subsequent event warranting disclosure was identified. On October 16, 2015, the Company declared a fourth quarter 2015 cash dividend of
$0.07
per share of common stock. The dividend is payable on December 31, 2015 to stockholders of record on December 17, 2015.
4
Table of Contents
Rayonier Advanced Materials Inc.
Notes to Condensed Consolidated Financial Statements (Continued)
(Unaudited)
(Dollar amounts in thousands unless otherwise stated)
2.
Inventory
As of
September 26, 2015
and
December 31, 2014
, the Company’s inventory included the following:
September 26, 2015
December 31, 2014
Finished goods
$
99,303
$
120,221
Work-in-progress
4,103
2,418
Raw materials
16,207
14,670
Manufacturing and maintenance supplies
2,712
2,900
Total inventory
$
122,325
$
140,209
3.
Debt
The Company’s debt consisted of the following:
September 26, 2015
December 31, 2014
Term A-1 Loan Facility borrowings maturing through 2019 at a variable interest rate of 1.69% (a)
$
57,121
$
106,973
Term A-2 Loan Facility borrowings maturing through 2021 at a variable interest rate of 1.27% (b)
285,752
287,843
Senior Notes due 2024 at a fixed interest rate of 5.50%
550,000
550,000
Total debt
892,873
944,816
Less: Current maturities of long-term debt
(8,224
)
(8,400
)
Long-term debt
$
884,649
$
936,416
(a)
The Term A-1 Loan includes an unamortized issue discount of approximately
$0.2 million
at
September 26, 2015
. The face amount of the liability is
$57.3 million
.
(b)
The Term A-2 Loan includes an unamortized issue discount of approximately
$0.6 million
at
September 26, 2015
. The face amount of the liability is
$286.4 million
.
During the first
nine
months of
2015
, the Company made
$52.1 million
in principal debt repayments on the Term Loan Facilities. There were no other significant changes to the Company’s outstanding debt as reported in Note 6 —
Debt
of the Company’s 2014 Annual Report on Form 10-K.
Principal payments due during the next five years and thereafter are as follows:
Remaining 2015
$
2,100
2016
8,400
2017
9,775
2018
11,150
2019
38,225
Thereafter
824,050
Total principal payments
$
893,700
5
Table of Contents
Rayonier Advanced Materials Inc.
Notes to Condensed Consolidated Financial Statements (Continued)
(Unaudited)
(Dollar amounts in thousands unless otherwise stated)
4.
Fair Value Measurements
The following table presents the carrying amount, estimated fair values and categorization under the fair value hierarchy for financial instruments held by the Company at
September 26, 2015
and
December 31, 2014
, using market information and what management believes to be appropriate valuation methodologies:
September 26, 2015
December 31, 2014
Carrying
Amount
Fair Value
Carrying
Amount
Fair Value
Asset (liability)
Level 1
Level 2
Level 1
Level 2
Cash and cash equivalents
$
100,355
$
100,355
$
—
$
65,977
$
65,977
$
—
Current maturities of long-term debt
(8,224
)
—
(8,400
)
(8,400
)
—
(8,400
)
Fixed-rate long-term debt
(550,000
)
—
(401,500
)
(550,000
)
—
(453,063
)
Variable-rate long-term debt
(334,649
)
—
(335,300
)
(386,416
)
—
(387,400
)
The Company uses the following methods and assumptions in estimating the fair value of its financial instruments:
Cash and cash equivalents
— The carrying amount is equal to fair market value.
Debt
— The fair value of fixed rate debt is based upon quoted market prices for debt with similar terms and maturities. The variable rate debt adjusts with changes in the market rate, therefore the carrying value approximates fair value.
5.
Liabilities for Disposed Operations
An analysis of the liabilities for disposed operations for the
nine
months ended
September 26, 2015
is as follows:
Balance, beginning of period
$
156,729
Expenditures charged to liabilities
(4,386
)
Increase to liabilities
49
Balance, end of period
152,392
Less: Current portion
(9,546
)
Non-current portion
$
142,846
In addition to the estimated liabilities, the Company is subject to the risk of reasonably possible additional liabilities in excess of the established reserves due to potential changes in circumstances and future events, including, without limitation, changes to current laws and regulations; changes in governmental agency personnel, direction, philosophy and/or enforcement policies; developments in remediation technologies; increases in the cost of remediation, operation, maintenance and monitoring of its disposed operations sites; changes in the volume, nature or extent of contamination to be remediated or monitoring to be undertaken; the outcome of negotiations with governmental agencies or non-governmental parties; and changes in accounting rules or interpretations. Based on information available as of
September 26, 2015
, the Company estimates this exposure could range up to approximately
$64 million
, although no assurances can be given that this amount will not be exceeded given the factors described above. These potential additional costs are attributable to several of the above sites and other applicable liabilities. Further, this estimate excludes reasonably possible liabilities which are not currently estimable primarily due to the factors discussed above.
Subject to the previous paragraph, the Company believes established liabilities are sufficient for probable costs expected to be incurred over the next
20 years
with respect to its disposed operations. However, no assurances are given they will be sufficient for the reasons described above, and additional liabilities could have a material adverse effect on the Company’s financial position, results of operations and cash flows.
6
Table of Contents
Rayonier Advanced Materials Inc.
Notes to Condensed Consolidated Financial Statements (Continued)
(Unaudited)
(Dollar amounts in thousands unless otherwise stated)
6.
Accumulated Other Comprehensive Loss
Accumulated Other Comprehensive Loss was comprised of the following:
Nine Months Ended
Unrecognized components of employee benefit plans, net of tax
September 26, 2015
September 27, 2014
Balance, beginning of period
$
(103,444
)
$
(39,699
)
Amounts reclassified from accumulated other comprehensive loss (a)
7,057
3,596
Other comprehensive loss before reclassifications
—
(4,467
)
Net other comprehensive income (loss)
7,057
(871
)
Net transfer from Rayonier (b)
—
(35,419
)
Balance, end of period
$
(96,387
)
$
(75,989
)
(a)
These accumulated other comprehensive loss components are included in the computation of net periodic pension cost. See
Note 11
—
Employee Benefit Plans
for additional information.
(b)
Prior to the Separation, certain of the Company’s employees participated in employee benefit plans sponsored by Rayonier. The Company did not record an asset, liability or accumulated other comprehensive loss to recognize the funded status of the Rayonier plans on the consolidated balance sheet until the Separation.
7.
Earnings Per Share of Common Stock
The following table provides details of the calculations of basic and diluted earnings per share:
Three Months Ended
Nine Months Ended
September 26, 2015
September 27, 2014
September 26, 2015
September 27, 2014
Net income (loss)
$
32,291
$
19,408
$
42,499
$
54,917
Shares used for determining basic earnings per share of common stock (a)
42,199,659
42,167,014
42,192,956
42,160,559
Dilutive effect of:
Stock options
—
68,799
—
69,600
Performance and restricted shares
121,363
12,157
120,379
10,289
Shares used for determining diluted earnings per share of common stock
42,321,022
42,247,970
42,313,335
42,240,448
Basic earnings per share (not in thousands)
$
0.77
$
0.46
$
1.01
$
1.30
Diluted earnings per share (not in thousands)
$
0.76
$
0.46
$
1.00
$
1.30
(a)
On June 27, 2014,
42,176,565
shares of our common stock were distributed to Rayonier shareholders in conjunction with the Separation. For comparative purposes, and to provide a more meaningful calculation of weighted-average shares outstanding, this amount is assumed to be outstanding as of the beginning of each period prior to the Separation presented in the calculation of weighted average shares.
7
Table of Contents
Rayonier Advanced Materials Inc.
Notes to Condensed Consolidated Financial Statements (Continued)
(Unaudited)
(Dollar amounts in thousands unless otherwise stated)
Anti-dilutive shares excluded from the computation of diluted earnings per share:
Three Months Ended
Nine Months Ended
September 26, 2015
September 27, 2014
September 26, 2015
September 27, 2014
Stock options
550,747
179,693
463,123
174,679
Restricted stock
235,806
109,894
222,376
37,444
Performance shares
142,627
—
142,322
—
Total
929,180
289,587
827,821
212,123
8.
Other Operating Expense, Net
Other operating expense, net was comprised of the following:
Three Months Ended
Nine Months Ended
September 26, 2015
September 27, 2014
September 26, 2015
September 27, 2014
Non-cash impairment charge (a)
$
—
$
—
$
28,462
$
—
Loss on sale or disposal of property, plant and equipment
454
271
734
988
Increase to liabilities for disposed operations resulting from separation from Rayonier (b)
—
—
—
18,419
One-time separation and legal costs
—
2,774
(802
)
23,454
Environmental reserve adjustment
—
1,500
—
1,500
Insurance settlement
—
—
(1,000
)
—
Miscellaneous expense (income)
157
(27
)
512
439
Total
$
611
$
4,518
$
27,906
$
44,800
(a)
In light of the persistent imbalance of supply and demand in the cellulose specialties markets, on July 30, 2015, the Company announced a strategic asset realignment at its Jesup, Georgia plant to better align its production assets to current market conditions, improve efficiency and restore commodity production throughput to approach historical levels. This realignment resulted in the abandonment of certain long-lived assets, primarily at the Jesup plant. As a result, the abandoned assets were written down to salvage value and a
$28 million
pre-tax, non-cash impairment charge was recorded during the second quarter of 2015. The abandonment led management to conduct an impairment analysis on all long-lived assets being held and used on a combined plant level. Based on the impairment analysis performed, management concluded the assets were recoverable.
(b)
The Company is subject to certain legal requirements relating to the provision of annual financial assurance regarding environmental remediation and post closure care at certain disposed sites. To comply with these requirements, the Company purchased surety bonds from an insurer, with the Company’s repayment obligations (if the bonds are drawn upon) secured by the issuance of a letter of credit by the Company’s revolving credit facility lender. As a result of the Separation and the Company’s obligations to procure financial assurance annually for the foreseeable future, the Company recorded a corresponding increase to liabilities for disposed operations. See
Note 5
—
Liabilities for Disposed Operations
and
Note 13
—
Guarantees
for additional information.
9.
Income Taxes
The Company’s effective tax rate for the
third
quarter 2015 was
34.2 percent
compared to
39.6 percent
for the
third
quarter 2014. The 2014 effective tax rate was unfavorably impacted by a valuation allowance adjustment recorded in the period related to state tax credits.
8
Table of Contents
Rayonier Advanced Materials Inc.
Notes to Condensed Consolidated Financial Statements (Continued)
(Unaudited)
(Dollar amounts in thousands unless otherwise stated)
For the
nine
months ended
September 26, 2015
and
September 27, 2014
, the effective tax rates were
32.6 percent
and
30.0 percent
, respectively. The 2014 effective tax rate was favorably impacted by the reversal of a reserve related to the taxability of the cellulosic biofuel producer credit.
The effective tax rates also differ from the federal statutory rate of
35.0 percent
due to the manufacturing tax deduction and state tax credits. The current year periods are also impacted by an adjustment for state deferred tax rates as a result of a change in a state apportionment factor. The impact of the manufacturing deduction on the effective tax rate is greater in periods that include expenses that reduce pre-tax income but are not currently deductible for income tax purposes.
The provision for income taxes for periods prior to June 27, 2014, the date of the Separation from Rayonier, has been computed as if the Company were a stand-alone company.
10.
Incentive Stock Plans
The Company’s total stock based compensation cost, including allocated amounts, for the
nine
months ended
September 26, 2015
and
September 27, 2014
was
$7.3 million
and
$5.6 million
, respectively.
During the first quarter of 2015, performance shares granted in 2012 were cancelled as the Company did not meet the performance criteria for payout on these shares. The cancellation of these shares resulted in an excess tax deficit of
$2.5 million
.
The Company also made new grants of restricted and performance shares to certain employees during the first quarter of 2015. The 2015 restricted shares vest over
three
to
four
years. The 2015 performance share awards are measured against an internal return on invested capital target and, depending on performance against the target, the awards will payout between
0
and
200 percent
of target. The total number of performance shares earned will be adjusted up or down
25 percent
, for certain participants, based on stock price performance relative to a peer group over the term of the plan, which would result in a final payout range of
0
to
250 percent
.
The following table summarizes the activity on the Company’s incentive stock awards for the period ended
September 26, 2015
:
Stock Options
Restricted Stock
Performance Shares
Performance-Based Restricted Stock
Options
Weighted Average Exercise Price
Awards
Weighted Average Grant Date Fair Value
Awards
Weighted Average Grant Date Fair Value
Awards
Weighted Average Grant Date Fair Value
Outstanding at December 31, 2014
466,015
$
31.73
145,085
$
41.66
47,977
$
42.27
143,369
$
40.52
Granted
—
—
270,521
21.15
214,403
17.51
—
—
Forfeited
(6,740
)
38.54
(12,142
)
28.80
(2,444
)
17.57
(1,671
)
19.84
Exercised or settled
(460
)
17.34
(14,997
)
37.86
—
—
—
—
Expired or cancelled
(12,098
)
29.99
—
—
(47,977
)
42.27
—
—
Outstanding at September 26, 2015
446,717
$
31.69
388,467
$
12.76
211,959
$
17.51
141,698
$
40.76
On March 23, 2015, the Company converted the
$4.0 million
fixed value retention award granted to the Chief Executive Officer in connection with the Company’s separation from Rayonier from a stock settled award to a cash settled award. As such, the award will have no dilutive effect on the Company’s stock. All other significant terms remain unchanged.
11.
Employee Benefit Plans
The Company has a qualified non-contributory defined benefit pension plan covering a significant majority of its employees and an unfunded plan that provides benefits in excess of amounts allowable in the qualified plans under current tax law. Both the qualified plan and the unfunded excess plan are closed to new participants. Employee benefit plan liabilities are calculated using actuarial estimates and management assumptions. These estimates are based on historical information, along with certain
9
Table of Contents
Rayonier Advanced Materials Inc.
Notes to Condensed Consolidated Financial Statements (Continued)
(Unaudited)
(Dollar amounts in thousands unless otherwise stated)
assumptions about future events. Changes in assumptions, as well as changes in actual experience, could cause the estimates to change.
The net pension and postretirement benefit costs that have been recorded are shown in the following tables:
Pension
Postretirement
Three Months Ended
Three Months Ended
Components of Net Periodic Benefit Cost
September 26, 2015
September 27, 2014
September 26, 2015
September 27, 2014
Service cost
$
1,494
$
1,510
$
251
$
162
Interest cost
3,807
3,788
230
191
Expected return on plan assets
(5,809
)
(5,934
)
—
—
Amortization of prior service cost
188
296
4
4
Amortization of losses
3,358
2,812
169
133
Amortization of negative plan amendment
—
—
(44
)
(134
)
Total net periodic benefit cost
$
3,038
$
2,472
$
610
$
356
Pension
Postretirement
Nine Months Ended
Nine Months Ended
Components of Net Periodic Benefit Cost
September 26, 2015
September 27, 2014
September 26, 2015
September 27, 2014
Service cost
$
4,482
$
2,589
$
754
$
476
Interest cost
11,421
7,591
689
497
Expected return on plan assets
(17,426
)
(12,399
)
—
—
Amortization of prior service cost
563
865
13
12
Amortization of losses
10,075
4,808
507
377
Amortization of negative plan amendment
—
—
(131
)
(402
)
Total net periodic benefit cost
$
9,115
$
3,454
$
1,832
$
960
The Company does not have any mandatory pension contribution requirements and does not expect to make any discretionary contributions in
2015
.
12.
Contingencies
The Company is currently party to various legal proceedings, including those noted in this section. Unless specifically noted, any possible range of loss associated with the legal proceedings described below is not reasonably estimable at this time. The Company is also engaged in various other legal and regulatory actions and proceedings, and has been named as a defendant in various other lawsuits and claims arising in the ordinary course of its business. While the Company has procured reasonable and customary insurance covering risks normally occurring in connection with its businesses, the Company has in certain cases retained some risk through the operation of self-insurance, primarily in the areas of workers’ compensation, property insurance and general liability. While there can be no assurance, the Company believes, except as specifically noted below, the ultimate outcome of these actions, either individually or in the aggregate, will not have a material adverse effect on the Company’s financial position, results of operations or cash flows.
On August 13, 2015, Eastman Chemical Company (“Eastman”) served the Company, and on August 14, 2015 the Company served Eastman, respectively, with lawsuits relating to the Company’s cellulose specialties purchase and sale contract (the “agreement”) with Eastman. Eastman’s lawsuit was filed in the Chancery Court for Sullivan County, Tennessee, while the Company’s lawsuit was filed in the Superior Court of Gwinnett County, Georgia.
10
Table of Contents
Rayonier Advanced Materials Inc.
Notes to Condensed Consolidated Financial Statements (Continued)
(Unaudited)
(Dollar amounts in thousands unless otherwise stated)
The filings by each of Eastman and the Company ask the respective court to confirm the meaning of certain “meet or release” pricing and volume provisions in the agreement that require the Company, under certain circumstances, to respond to offers made to Eastman by other suppliers. The Company seeks a declaration that these provisions apply to a maximum number of metric tons of product per year, while Eastman claims these provisions provide Eastman with, in essence, meet or release rights for unlimited volume. In addition, the parties have asked the court to confirm the meaning of certain additional contract provisions relating to pricing in future years. In its filings, Eastman has also asserted other claims which seek to limit, terminate or void the agreement. The records in both cases are currently under seal and are being treated as confidential by the respective courts.
The Company believes the contract is valid and enforceable in accordance with its terms as to both price and volume requirements, and the meet or release provisions should be enforced in accordance with the Company’s position. Eastman is seeking declaratory relief as to its interpretation of certain provisions of the agreement. Eastman also seeks a declaration of its right to void the agreement if its interpretation is rejected. An unfavorable decision and judgment that result in a voiding or termination of the agreement, or which materially limit Eastman’s obligations under the agreement to purchase certain volumes of products from the Company could have a material adverse effect on the Company’s financial position, results of operations and cash flows.
13.
Guarantees
The Company provides financial guarantees as required by creditors, insurance programs and various governmental agencies. As of
September 26, 2015
, the following financial guarantees were outstanding:
Financial Commitments
Maximum Potential Payment
Standby letters of credit (a)
$
14,216
Surety bonds (b)
56,151
Total financial commitments
$
70,367
(a)
The letters of credit primarily provide credit support for surety bonds issued to comply with financial assurance requirements relating to environmental remediation of disposed sites. The letters of credit will expire during 2016 and will be renewed as required.
(b)
Rayonier Advanced Materials purchases surety bonds primarily to comply with financial assurance requirements relating to environmental remediation and post closure care and to provide collateral for the Company’s workers’ compensation program. These surety bonds expire at various dates between 2015 and 2019. They are expected to be renewed annually as required.
11
Table of Contents
Item 2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
When we refer to “we,” “us,” “our” or “the Company,” we mean Rayonier Advanced Materials Inc. and its consolidated subsidiaries. References herein to “Notes to Financial Statements” refer to the Notes to the Condensed Consolidated Financial Statements of Rayonier Advanced Materials Inc. included in Item 1 of this Report.
The Management’s Discussion and Analysis of Financial Condition and Results of Operations (“MD&A”) is intended to provide a reader of our financial statements with a narrative from the perspective of management on our financial condition, results of operations, liquidity and certain other factors which may affect future results. Our MD&A should be read in conjunction with our
2014
Annual Report on Form 10-K and information contained in our subsequent Forms 10-Q, 8-K and other reports to the U.S. Securities and Exchange Commission (the “SEC”).
Note About Forward-Looking Statements
Certain statements in this document regarding anticipated financial, business, legal or other outcomes, including business and market conditions, outlook and other similar statements relating to Rayonier Advanced Materials’ future events, developments or financial or operational performance or results, are “forward-looking statements” made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995 and other federal securities laws. These forward-looking statements are identified by the use of words such as “may,” “will,” “should,” “expect,” “estimate,” “believe,” “intend,” “anticipate” and other similar language. However, the absence of these or similar words or expressions does not mean a statement is not forward-looking. While we believe these forward-looking statements are reasonable when made, forward-looking statements are not guarantees of future performance or events and undue reliance should not be placed on these statements. Although we believe the expectations reflected in any forward-looking statements are based on reasonable assumptions, we can give no assurance these expectations will be attained and it is possible actual results may differ materially from those indicated by these forward-looking statements due to a variety of risks and uncertainties. The factors contained in Item 1A —
Risk Factors
in our Annual Report on Form 10-K and in our Quarterly Reports on Form 10-Q, among others, could cause actual results or events to differ materially from the Company’s historical experience and those expressed in forward-looking statements made in this document.
Such risks and uncertainties include, but are not limited to: competitive pressures in the markets in which we operate; our ability to complete our recently announced operational realignment at the Jesup plant within the planned cost and timing parameters and achieve the anticipated benefits; the risks associated with the previously-disclosed litigation with Eastman Chemical, our largest customer, relating to certain volume and pricing-related terms of our supply contract; our customer concentration; changes in cellulose specialties and commodity product supply, demand and prices; changes in raw material and energy prices; international operations; changes in global economic conditions, including currency; the Chinese dumping duties currently in effect for commodity viscose pulps; potential legal, regulatory and similar challenges relating to our permitted air emissions and waste water discharges from our facilities by non-governmental groups and individuals; the effect of current and future environmental laws and regulations as well as changes in circumstances on the cost and estimated future cost of required environmental expenditures; the potential impact of future tobacco-related restrictions; potential for additional pension contributions; labor relations with the unions representing our hourly employees; the effect of weather and other natural conditions; changes in transportation-related costs and availability; the failure to attract and retain key personnel; the failure to develop new ideas and protect our intellectual property; uncertainties related to the availability of additional financing to us in the future and the terms of such financing; our inability to make or effectively integrate future acquisitions and engage in certain other corporate transactions; any failure to realize expected benefits from our separation from Rayonier Inc.; financial and other obligations under agreements relating to our debt; and uncertainties relating to general economic, political, business, industry, regulatory and market conditions.
Forward-looking statements are only as of the date they are made, and the Company undertakes no duty to update its forward-looking statements except as required by law. You are advised, however, to review any further disclosures we have made or may make in our filings and other submissions to the SEC, including those on Forms 10-Q, 10-K, 8-K and other reports.
Business
Rayonier Advanced Materials is a leading manufacturer of high-value cellulose products with production facilities in Jesup, Georgia and Fernandina Beach, Florida. These products are sold throughout the world for use in various industrial applications and to produce a wide variety of products, including cigarette filters, foods, pharmaceuticals, textiles and electronics.
12
Table of Contents
The Company’s primary products consist of the following:
Cellulose specialties
are primarily used in dissolving chemical applications that require a highly purified form of cellulose. The Company concentrates on producing the purest, most technologically-demanding forms of cellulose specialties products, such as cellulose acetate and high-purity cellulose ethers, and is a leading supplier of these products. Typically, product pricing is set annually in the fourth quarter for the following year based on discussions with customers and the terms of contractual arrangements. The manufacture and sale of cellulose specialties products are the primary driver of the Company’s profitability.
Commodity products
are used
for viscose and absorbent materials applications. Commodity viscose is a raw material required for the manufacture of viscose staple fibers which are used in woven applications such as textiles for clothing and other fabrics, and in non-woven applications such as baby wipes, cosmetic and personal wipes, industrial wipes and mattress ticking. Absorbent materials, typically referred to as fluff fibers, are used as an absorbent medium in products such as disposable baby diapers, feminine hygiene products, incontinence pads, convalescent bed pads, industrial towels and wipes and non-woven fabrics. Pricing for commodity products is typically referenced to published indexes or based on publicly available spot market prices.
Industry Update
Cellulose specialties markets are facing a combination of industry oversupply and weaker end-market demand which has led to a decline in the Company’s cellulose specialties prices of approximately 14 percent over the last two years and adversely impacted our overall profitability. In response to the persistent imbalance of supply and demand in the cellulose specialties markets, we are permanently reducing our cellulose specialties capacity, improving our cost position and shifting our strategy to de-emphasize volume growth in cellulose specialties.
In this regard, the Company announced a strategic asset realignment of its Jesup, Georgia plant to better align its production assets to current market conditions, improve efficiency and restore commodity production throughput to approach historical levels. The Jesup plant has three production lines, A-line, B-line and C-line. In July 2015, the Company announced it will invest $25 million to realign assets related to its approximately 190,000 ton C-line at the Jesup plant for the permanent production of commodity products, specifically fluff and commodity viscose. Certain assets installed on the C-line during the Company’s 2013 cellulose specialties expansion will be repositioned to the A-line to replace less efficient equipment. As a result of these changes, the A-line’s cost position will improve and its operational flexibility will increase, allowing it to produce a broader range of products for customers interested in higher value and performance. In addition, the Company’s overall cellulose specialties capacity will be reduced by approximately 190,000 tons, or 28 percent, while its annual fluff and viscose production capacity will increase by 11 percent to approximately 245,000 tons annually. These actions are expected to reduce the Company’s costs by approximately $14 million annually, in part driven by a reduction of 43 employees through attrition. The timing of the strategic asset realignment is contingent upon completing the required engineering and receiving the appropriate permits.
This asset realignment has resulted in the abandonment of certain long-lived assets primarily at the Jesup plant. As a result of this abandonment, certain assets were written down to salvage value and a
$28 million
pre-tax, non-cash impairment charge was recorded during the second quarter of 2015. The abandonment led management to conduct an impairment analysis on all the Company’s long-lived assets being held and used on a combined plant level. Based on the impairment analysis performed, management concluded the assets were recoverable.
Basis of Presentation
On
June 27, 2014
, the Company was separated from its former parent, Rayonier Inc. (“Rayonier”) through the distribution to its stockholders of
42,176,565
shares of common stock (the “Separation”). For periods prior to the Separation, the financial information presented consists of the performance fibers segment of Rayonier and an allocable portion of its corporate costs (together, the “performance fibers business”). These financial statements have been presented as if the Company and performance fibers business had been combined for all prior periods presented. All intercompany transactions are eliminated. The statements of income for periods prior to
June 27, 2014
include allocations of certain costs from Rayonier related to the operations of the Company. These corporate administrative costs were charged to the Company based on employee headcount and payroll costs. The combined statements of income also include expense allocations for certain corporate functions historically performed by Rayonier and not allocated to its operating segments. These allocations were based on revenues and specific identification of time and/or activities associated with the Company. Management believes the methodologies employed for the allocation of costs were reasonable in relation to the historical reporting of Rayonier, but may not necessarily be indicative of costs had the Company operated on a stand-alone basis during the periods prior to the Separation, nor what the costs may be in the future. The results of operations for periods prior to
June 27, 2014
are not necessarily indicative or predictive of the results to be expected for the post-spin Company.
13
Table of Contents
Critical Accounting Policies and Use of Estimates
The preparation of financial statements requires us to make estimates, assumptions and judgments that affect our assets, liabilities, revenues and expenses and disclosure of contingent assets and liabilities. We base these estimates and assumptions on historical data and trends, current fact patterns, expectations and other sources of information we believe are reasonable. Actual results may differ from these estimates. Except as noted below, there have been no changes to our critical accounting policies as disclosed in our
2014
Annual Report on Form 10-K. For a full description of our critical accounting policies, see Item 7 —
Management’s Discussion and Analysis of Financial Condition and Results of Operations
in our
2014
Annual Report on Form 10-K.
Depreciation of long-lived assets
Depreciation expense is computed using the units-of-production method for our plant and equipment and the straight-line method on all other property, plant and equipment over the useful economic lives of the assets involved.
The total units of production used to calculate depreciation expense is determined by factoring annual production days, based on normal production conditions, by the economic useful life of the asset involved. On average, the units-of-production and straight line methodologies accounted for approximately 90 percent and 10 percent of depreciation expense, respectively. The physical life of equipment, however, may be shortened by economic obsolescence caused by environmental regulation, competition or other causes. We depreciate our non-production assets, including office, lab and transportation equipment, using the straight-line depreciation method over 3 to 25 years. Buildings and land improvements are depreciated using the straight-line method over 15 to 35 years and 5 to 30 years, respectively. Management believes these depreciation methods are the most appropriate, versus other generally accepted accounting methods, as they most closely match revenues with expenses.
Gains and losses on the retirement of assets are included in operating income. Long-lived assets are reviewed annually for impairment or whenever events or changes in circumstances indicate the carrying amount of an asset may not be recoverable. Recoverability of assets that are held and used is measured by net undiscounted cash flows expected to be generated by the asset. Property, plant and equipment are grouped for purposes of evaluating recoverability at the combined plant level, the lowest level for which independent cash flows are identifiable. If such assets are considered to be impaired, the impairment to be recognized is measured by the amount by which the carrying value exceeds the fair value of the assets. Assets to be disposed of are reported at the lower of the carrying amount or fair value less cost to sell.
14
Table of Contents
Results of Operations
Three Months Ended
Nine Months Ended
Financial Information (in millions)
September 26, 2015
September 27, 2014
September 26, 2015
September 27, 2014
Net Sales
Cellulose specialties
$
215
$
223
$
577
$
630
Commodity products and other
42
31
123
80
Total Net Sales
257
254
700
710
Cost of Sales
187
198
548
547
Gross Margin
70
56
152
163
Selling, general and administrative expenses
11
9
34
27
Other operating expense, net
1
5
28
45
Operating Income
58
42
90
91
Interest expense, net
9
10
27
13
Income Before Income Taxes
49
32
63
78
Income Tax Expense
17
13
21
23
Net Income
$
32
$
19
$
42
$
55
Other Data
Sales Prices ($ per metric ton)
Cellulose specialties
$
1,623
$
1,727
$
1,641
$
1,771
Commodity products
664
711
672
692
Sales Volumes (thousands of metric tons)
Cellulose specialties
133
129
352
356
Commodity products
61
39
174
102
Gross Margin %
27.2
%
22.0
%
21.7
%
23.0
%
Operating Margin %
22.6
%
16.5
%
12.9
%
12.8
%
Effective Tax Rate %
34.2
%
39.6
%
32.6
%
30.0
%
Sales (in millions)
September 27, 2014
Changes Attributable to:
September 26, 2015
Three Months Ended
Price
Volume/Mix
Cellulose specialties
$
223
$
(14
)
$
6
$
215
Commodity products and other
31
(3
)
14
42
Total Sales
$
254
$
(17
)
$
20
$
257
For the three months ended
September 26, 2015
, total sales increased $3 million, or approximately one percent, primarily due to increased sales volumes reflecting a shorter annual shutdown and increased efficiencies realized in our 2015 commodity production. This was partially offset by lower cellulose specialties prices as a result of our annual price negotiations.
15
Table of Contents
Sales (in millions)
September 27, 2014
Changes Attributable to:
September 26, 2015
Nine Months Ended
Price
Volume/Mix
Cellulose specialties
$
630
$
(45
)
$
(8
)
$
577
Commodity products and other
80
(4
)
47
123
Total Sales
$
710
$
(49
)
$
39
$
700
For the
nine
months ended
September 26, 2015
, total sales decreased $10 million, or approximately one percent, primarily due to lower cellulose specialties prices as a result of our annual price negotiations and slightly lower cellulose specialties volumes due to the timing of sales between quarters. We believe total 2015 cellulose specialties sales volumes will be consistent with 2014 annual sales volumes. Cellulose specialties price and volume decreases were partially offset by increased commodity product sales volumes reflecting a shorter annual shutdown and increased efficiencies realized in our 2015 commodity production.
Operating Income (in millions)
Gross Margin Changes Attributable to (a):
Three Months Ended
September 27, 2014
Price
Volume/Sales Mix
Cost
SG&A and other
September 26, 2015
Operating Income
$
42
$
(17
)
$
10
$
21
$
2
$
58
Operating Margin %
16.5
%
(6.0
)%
3.1
%
8.2
%
0.8
%
22.6
%
(a)
Computed based on contribution margin.
For the three month period ending
September 26, 2015
, operating income and margin percentage increased $16 million and 6 percentage points versus prior year. The price decline is primarily due to lower cellulose specialties prices as a result of our annual price negotiations. This was partially offset by increased sales volumes for both cellulose specialties and commodity products. Additionally, costs declined
$21 million
due to lower wood, chemical, energy and labor and maintenance costs as a result of both our cost reduction activities and favorable market conditions. Selling, general and administrative (“SG&A”) and other expenses decreased
$2 million
primarily due to lower one-time separation and legal costs and environmental reserve adjustments.
Operating Income (in millions)
Gross Margin Changes Attributable to (a):
Nine Months Ended
September 27, 2014
Price
Volume/Sales Mix
Cost
SG&A and other
September 26, 2015
Operating Income
$
91
$
(49
)
$
11
$
27
$
10
$
90
Operating Margin %
12.8
%
(6.5
)%
1.2
%
4.0
%
1.4
%
12.9
%
(a)
Computed based on contribution margin.
For the
nine
month period ending
September 26, 2015
, operating income decreased $1 million versus prior year. The decline in operating income is primarily due to lower cellulose specialties prices as a result of our annual price negotiations. This was partially offset by increased commodity sales volumes. Costs declined $27 million as lower wood, chemical and energy prices, due to cost reduction activities and market conditions, were partially offset by higher costs from depreciation as a result of a shorter annual shutdown. SG&A and other expenses decreased $10 million as the $28 million impairment charge recognized in the second quarter of 2015 and increased costs of being an independent public company were more than offset by lower one-time separation and legal costs of $24 million and lower environmental reserve adjustments of $20 million.
Interest Expense and Income Tax Expense
Third
quarter interest expense decreased by approximately $1 million primarily due to principal repayments made on the debt during 2015.
For the
nine
month period ended
September 26, 2015
, interest expense increased $15 million due to debt issued by the Company in the second quarter of 2014 in order to separate from our former Parent. See
Note 3
—
Debt
for additional information.
The Company’s effective tax rate for the
third
quarter 2015 was
34.2 percent
compared to
39.6 percent
for the
third
quarter 2014. The 2014 effective tax rate was unfavorably impacted by a valuation allowance adjustment recorded in the period related to state tax credits.
16
Table of Contents
For the
nine
months ended
September 26, 2015
and
September 27, 2014
, the effective tax rates were
32.6 percent
and
30.0 percent
, respectively. The 2014 effective tax rate was favorably impacted by the reversal of a reserve related to the taxability of the cellulosic biofuel producer credit.
The effective tax rates also differ from the federal statutory rate of
35.0 percent
due to the manufacturing tax deduction and state tax credits. The impact of the manufacturing deduction on the effective tax rate is greater in periods that include expenses that reduce pre-tax income but are not currently deductible for income tax purposes. See
Note 9
—
Income Taxes
.
Liquidity and Capital Resources
Cash flows from operations have historically been our primary source of liquidity and capital resources. We believe our cash flows and availability under our revolving credit facility, as well as our ability to access the capital markets, if necessary or desirable, will be adequate to fund our operations and anticipated long-term funding requirements, including capital expenditures, dividend payments, defined benefit plan contributions and repayment of debt maturities.
Our debt agreements contain various customary covenants. At
September 26, 2015
, we were in compliance with all covenants. Our debt’s non-guarantors had no assets, revenues, covenant Earnings Before Interest, Taxes, Depreciation and Amortization (“EBITDA”) or liabilities.
A summary of liquidity and capital resources is shown below (in millions of dollars):
September 26, 2015
December 31, 2014
Cash and cash equivalents (a)
$
100
$
66
Availability under the Revolving Credit Facility (b)
236
222
Total debt (c)
893
945
Stockholders’ deficit
(17
)
(62
)
Total capitalization (total debt plus equity)
876
883
Debt to capital ratio
102
%
107
%
(a)
Cash and cash equivalents consisted of cash, money market deposits, and time deposits with original maturities of 90 days or less.
(b)
Availability under the revolving credit facility is reduced by standby letters of credit of approximately $14 million and $28 million at
September 26, 2015
and
December 31, 2014
, respectively.
(c)
See
Note 3
—
Debt
for additional information.
Cash Flows (in millions of dollars)
The following table summarizes our cash flows from operating, investing and financing activities for the
nine
months ended:
Cash Provided by (Used for):
September 26, 2015
September 27, 2014
Operating activities
$
152
$
128
Investing activities
(60
)
(76
)
Financing activities
(58
)
(24
)
Cash provided by operating activities increased $24 million primarily due to decreases in working capital driven primarily by lower receivable and inventory balances.
Cash used for investing activities decreased $16 million primarily due to the 2014 purchases of timber deeds and land.
Cash used for financing activities increased $34 million due to the 2014 issuance of debt, partially offset by net payments to the Company’s former parent, debt issuance costs and higher debt repayments in 2014.
17
Table of Contents
Performance and Liquidity Indicators
The discussion below is presented to enhance the reader’s understanding of our operating performance, liquidity, ability to generate cash and satisfy rating agency and creditor requirements. This information includes the following measures of financial results: EBITDA, pro forma EBITDA and adjusted free cash flow. These measures are not defined by U.S. Generally Accepted Accounting Principles (“GAAP”) and the discussion of EBITDA and adjusted free cash flow is not intended to conflict with or change any of the GAAP disclosures described above. Management considers these measures, in addition to operating income, to be important to estimate the enterprise and stockholder values of the Company, and for making strategic and operating decisions. In addition, analysts, investors and creditors use these measures when analyzing our operating performance, financial condition and cash generating ability. Management uses EBITDA and pro forma EBITDA as performance measures and adjusted free cash flow as a liquidity measure.
EBITDA is defined by SEC rule as earnings before interest, taxes, depreciation and amortization. Pro forma EBITDA
is defined by the Company as EBITDA before non-cash impairment charges, environmental reserve adjustments, one-time separation and legal costs and insurance recoveries.
EBITDA and pro forma EBITDA are not necessarily indicative of results that may be generated in future periods. Below is a reconciliation of Net Income to EBITDA for the respective periods (in millions of dollars):
Three Months Ended
Nine Months Ended
Net Income to EBITDA Reconciliation
September 26, 2015
September 27, 2014
September 26, 2015
September 27, 2014
Net Income
$
32
$
19
$
42
$
55
Depreciation and amortization
23
24
65
62
Interest, net
9
10
27
13
Income tax expense
17
13
21
23
EBITDA
81
66
155
153
Non-cash impairment charge
—
—
28
—
Environmental reserve adjustment
—
2
—
20
One-time separation and legal costs
2
3
1
24
Insurance settlement
—
—
(1
)
—
Pro Forma EBITDA
$
83
$
71
$
183
$
197
EBITDA and pro forma EBITDA for the three months ended
September 26, 2015
increased from the prior year period primarily due to higher gross margin as a result of increased volume and lower costs partially offset by lower prices.
EBITDA for the
nine
months ended
September 26, 2015
was comparable to the prior year period as lower sales prices were offset by lower costs, higher volumes and lower one-time charges. Pro forma EBITDA for the
nine
months ended
September 26, 2015
decreased from the prior year period primarily due to lower prices and higher SG&A expenses partially offset by higher sales volumes and lower manufacturing costs
.
Adjusted free cash flow is defined as cash provided by operating activities adjusted for capital expenditures excluding strategic capital. Adjusted free cash flow, as defined by the Company, is a non-GAAP measure of cash generated during a period which is available for dividend distribution, debt reduction, strategic acquisitions and repurchase of the Company’s common stock. Adjusted free cash flow is not necessarily indicative of the adjusted free cash flow that may be generated in future periods.
18
Table of Contents
Below is a reconciliation of cash flow from operations to adjusted free cash flow for the respective periods (in millions of dollars):
Nine Months Ended
Cash Flow from Operations to Adjusted Free Cash Flow Reconciliation
September 26, 2015
September 27, 2014
Cash flow from operations
$
152
$
128
Capital expenditures (a)
(60
)
(60
)
Adjusted Free Cash Flow
$
92
$
68
Cash used for investing activities
$
(60
)
$
(76
)
Cash used for financing activities
$
(58
)
$
(24
)
(a)
Capital expenditures exclude strategic capital expenditures which are deemed discretionary by management. There was no strategic capital for the
nine
months ended
September 26, 2015
. Strategic capital totaled
$13 million
for the purchase of timber deeds and $2 million for the purchase of land from Rayonier for the
nine
months ended
September 27, 2014
. There have not been any strategic capital expenditures in
2015
.
Adjusted free cash flow increased over the prior year due to decreases in working capital driven primarily by lower receivable and inventory balances.
Contractual Financial Obligations and Off-Balance Sheet Arrangements
See
Note 13
—
Guarantees
for details on our letters of credit and surety bonds as of
September 26, 2015
.
The following table includes material updates to our contractual financial obligations table as presented in
Management’s Discussion and Analysis of Financial Condition and Results of Operations
—
Contractual Financial Obligations
of our 2014 Form 10-K. All items excluded from the table are materially consistent with the Form 10-K presentation.
Contractual Financial Obligations (in millions)
Total
Payments Due by Period
Remaining 2015
2016-2017
2018-2019
Thereafter
Long-term debt, including current maturities
$
893
$
2
$
18
$
49
$
824
Interest payments on long-term debt (a)
298
9
74
73
142
Total contractual cash obligations
$
1,191
$
11
$
92
$
122
$
966
(a)
Projected interest payments for variable-rate debt were calculated based on outstanding principal amounts and interest rates as of
September 26, 2015
.
Outlook
The industry has experienced softness over the past two years due to increased capacity and lower than expected demand-side growth. In acetate markets, we believe demand will be depressed in the near-term driven by continued inventory de-stocking and recent public policy changes related to smoking in China. In ethers markets, while there are pockets of growth, the broader category remains under pressure, mainly driven by the European economy. Markets for high-strength viscose, engine filtration media and casings remain relatively stable and we expect these trends to continue. Exacerbating these market conditions, we see competitors continue to benefit from weaker local currencies versus the U.S. dollar.
As a result of industry oversupply and weaker end-market demand, we continue to focus on our three strategic initiatives. First, we continue to focus on cost reduction to generate solid cash flows and focus our cash towards reducing net debt and reinvesting in our business. Our $40 million cost savings plan, which is the first step in an ongoing continuous improvement initiative, is positively impacting results in 2015 and positions us better to manage the future. Second, we are taking steps to
19
Table of Contents
optimize our assets. The repositioning we announced last quarter further aligns our capacity in the current market conditions. This will help us further lower costs and maximize cash flow. Third, we will continue to work on enhancing value for our customers. As such, we will drive product innovation to differentiate the value proposition between us and our competitors as well as develop new products for current and future customers. This initiative will take more time to produce results than the other initiatives.
For 2015, cellulose specialties volumes are expected to be comparable to 2014 levels with prices 7 to 8 percent below 2014 average prices. Our estimated EBITDA is expected to be
approximately $230 million
. Capital expenditures in
2015
are expected to be approximately $80 million; of that, $18 million is for the boiler MACT project with the remainder being allocated to maintenance and high-return cost reduction projects. We anticipate capital expenditures of approximately $15 million in 2016 to complete the boiler MACT project. We expect our 2015 effective tax rate to be between 33 and 34 percent.
Our full year
2015
performance is and will be subject to a number of risk variables and uncertainties, including those discussed under Item 2 —
Management’s Discussion and Analysis of Financial Condition and Results of Operations
—
Note About Forward Looking Statements
of this Form 10-Q and Item 1A —
Risk Factors
of this report on Form 10-Q as well as our Annual Report on Form 10-K.
Item 3.
Quantitative and Qualitative Disclosures About Market Risk
Market and Other Economic Risks
We are exposed to various market risks, primarily changes in interest rates and commodity prices. Our objective is to minimize the economic impact of these market risks. We may use derivatives in accordance with policies and procedures approved by the Audit Committee of our Board of Directors. Any such derivatives would be managed by a senior executive committee whose responsibilities include initiating, managing and monitoring resulting exposures. We do not enter into financial instruments for trading or speculative purposes. At
September 26, 2015
, we had no derivatives outstanding.
Cyclical pricing of commodity market paper pulp is one of the factors which influences prices in the absorbent materials and commodity viscose product lines. Our cellulose specialties product prices are impacted by market supply and demand, raw material and processing costs, changes in global currencies and other factors. They are not correlated to commodity paper pulp prices. In addition, a majority of our cellulose specialties products are under long-term volume contracts that extend through 2015 to 2017. The pricing provisions of these contracts are set in the fourth quarter in the year prior to the shipment.
As of
September 26, 2015
we had
$335 million
of long-term variable rate debt which is subject to interest rate risk. At this borrowing level, a hypothetical one-percentage point increase/decrease in interest rates would result in a corresponding increase/decrease of approximately $3 million in interest payments and expense over a 12 month period. Our primary interest rate exposure on variable rate debt results from changes in LIBOR.
The fair market value of our long-term fixed interest rate debt is also subject to interest rate risk. However, we intend to hold most of our debt until maturity. The estimated fair value of our fixed-rate debt at
September 26, 2015
was
$402 million
compared to the $550 million principal amount. We use quoted market prices to estimate the fair value of our fixed-rate debt. Generally, the fair market value of fixed-rate debt will increase as interest rates fall and decrease as interest rates rise. A hypothetical one-percentage point increase/decrease in prevailing interest rates at
September 26, 2015
would result in a corresponding decrease/increase in the fair value of our fixed-rate debt of approximately $25 million.
We may periodically enter into commodity forward contracts to fix some of our fuel oil and natural gas costs. Such forward contracts partially mitigate the risk of a change in margins resulting from an increase or decrease in these energy costs. At
September 26, 2015
, we had no fuel oil or natural gas forward contracts outstanding.
Item 4.
Controls and Procedures
Disclosure Controls and Procedures
Our management is responsible for establishing and maintaining adequate disclosure controls and procedures. Disclosure controls and procedures (as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934 (the “Exchange Act”)), are designed with the objective of ensuring that information required to be disclosed in reports filed under the Exchange Act, such as this quarterly report on Form 10-Q, is (1) recorded, processed, summarized and reported within the time periods specified in the
20
Table of Contents
SEC’s rules and forms and (2) accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure.
Because of the inherent limitations in all control systems, no control evaluation can provide absolute assurance all control exceptions and instances of fraud have been prevented or detected on a timely basis. Even systems determined to be effective can provide only reasonable assurance their objectives are achieved.
Based on an evaluation of our disclosure controls and procedures as of the end of the period covered by this quarterly report on Form 10-Q, our management, including the Chief Executive Officer and Chief Financial Officer, concluded the design and operation of the disclosure controls and procedures were effective as of
September 26, 2015
.
During the quarter ended
September 26, 2015
, based upon the evaluation required by paragraph (d) of SEC Rule 13a-15, there were no changes in our internal control over financial reporting that would materially affect or are reasonably likely to materially affect our internal control over financial reporting.
21
Table of Contents
Part II.
Other Information
Item 1.
Legal Proceedings
We are currently party to various legal proceedings, including those noted in this section. We are also engaged in various other legal and regulatory actions and proceedings, and has been named as a defendant in various other lawsuits and claims arising in the ordinary course of its business. While we have procured reasonable and customary insurance covering risks normally occurring in connection with its businesses, we have in certain cases retained some risk through the operation of self-insurance, primarily in the areas of workers’ compensation, property insurance and general liability. While there can be no assurance, we believe, except as specifically noted below, the ultimate outcome of these actions, either individually or in the aggregate, will not have a material adverse effect on our financial position, results of operations or cash flows.
Eastman Chemical Litigation
.
On August 12, 2015, Eastman Chemical Company (“Eastman”) served Rayonier Advanced Materials Inc. (the “Company”), and on August 14, 2015 the Company served Eastman, respectively, with lawsuits relating to the Company’s cellulose specialties purchase and sale contract (the “agreement”) with Eastman. Eastman’s lawsuit was filed in the Chancery Court for Sullivan County, Tennessee, while the Company’s lawsuit was filed in the Superior Court of Gwinnett County, Georgia.
The filings by each of Eastman and the Company ask the respective court to confirm the meaning of certain “meet or release” pricing and volume provisions in the agreement that require the Company, under certain circumstances, to respond to offers made to Eastman by other suppliers. The Company seeks a declaration that these provisions apply to a maximum number of metric tons of product per year, while Eastman claims these provisions provide Eastman with, in essence, meet or release rights for unlimited volume. In addition, the parties have asked the court to confirm the meaning of certain additional contract provisions relating to pricing in future years. In its filings, Eastman has also asserted other claims which seek to limit, terminate or void the agreement. The records in both cases are currently under seal and are being treated as confidential by the respective courts.
The Company believes the contract is valid and enforceable in accordance with its terms as to both price and volume requirements, and the meet or release provisions should be enforced in accordance with the Company’s position. Eastman is seeking declaratory relief as to its interpretation of certain provisions of the agreement. Eastman also seeks a declaration of its right to void the agreement if its interpretation is rejected. An unfavorable decision and judgment that result in a voiding or termination of the agreement, or which materially limit Eastman’s obligations under the agreement to purchase certain volumes of products from the Company could have a material adverse effect on the Company’s financial position, results of operations and cash flows.
Stockholder Litigation.
As previously disclosed in a Form 8-K filed by the Company, on May 4, 2015 the Company was served with a lawsuit filed in the U.S. District Court for the Middle District of Florida, captioned Oklahoma Firefighters Pension and Retirement System vs. Rayonier Advanced Materials Inc., Paul G. Boynton, Frank A. Ruperto and Benson K. Woo. An amended consolidated complaint was filed on September 11, 2015. The case is a purported class action alleging securities laws violations, primarily related to claims the Company failed to record adequate environmental reserves related to disposed operations which, the plaintiffs allege led to a decrease in the Company’s stock price between June 30, 2014 and January 28, 2015. The allegations are couched as violations of Section 10(b) of the Exchange Act and SEC Rule 10b-5, and as violations of Section 20(a) of the Exchange Act against the individual defendants. The complaint seeks unspecified monetary damages and other relief. On September 16, 2015, the case against Mr. Ruperto was dismissed by the plaintiffs. All discovery has been stayed pending the court’s ruling on the Company’s motion to dismiss the amended consolidated complaint.
The Company strongly believes the amended complaint and its allegations to be baseless and without merit, and will continue to vigorously defend this action. This matter is not expected to have a material adverse effect on the Company’s financial position, results of operations and cash flows.
Altamaha Riverkeeper Litigation
—
Jesup Plant.
In March of 2014, we were served with a complaint, captioned Altamaha Riverkeeper, Inc. v. Rayonier Inc. and Rayonier Performance Fibers LLC, which was filed in the U.S. District Court for the Southern District of Georgia. In the complaint, the Altamaha Riverkeeper, a non-profit environmental organization, alleged, among other things, violations of the federal Clean Water Act and Georgia Water Quality Control Act, negligence and public nuisance, relating to the permitted discharge from the Jesup plant. The plant’s treated effluent is discharged pursuant to a permit issued by the Environmental Protection Division of the Georgia Department of Natural Resources (referred to as the “EPD”), as well as the terms of a consent order entered into in 2008 by the EPD and us. The complaint sought, among other things, injunctive relief, monetary damages, and attorneys’ fees and expenses. On March 31, 2015, our motion for summary judgment was granted by the court, with respect to the Clean Water Act and Georgia Water Quality Control Act claims. In addition, state law claims for public
22
Table of Contents
nuisance and negligence were dismissed. The plaintiff elected not to appeal these rulings, and, therefore, this lawsuit is now concluded.
Item 1A.
Risk Factors
There have been no material changes to the risk factors disclosed in our Annual Report on Form 10-K, other than those noted below. Please refer to Item 1A —
Risk Factors
in our Form 10-K for a discussion of the other risks to which our business, financial condition, results of operations and cash flows are subject.
We may not achieve the benefits anticipated from our Jesup plant strategic realignment.
On July 30, 2015, the Company announced a strategic realignment at our Jesup plant to better align our assets to global market dynamics in cellulose specialties and better serve our commodity product customers. Please see Item 2 —
Management’s Discussion and Analysis
—
Business
for more information on the Jesup plant’s strategic asset realignment. Failure to complete this initiative within the planned cost and timing parameters and achieve the anticipated benefits could adversely affect our financial condition and results of operations. In addition, there can be no assurance the strategic repositioning will positively impact the Company’s cellulose specialties business and overall profitability.
We are engaged in litigation with our largest customer, Eastman Chemical Company, and an unfavorable result could have a material adverse effect on us.
We are currently engaged in litigation with Eastman Chemical Company (“Eastman”), our largest customer, in trial courts in Tennessee and Georgia with respect to the interpretation of certain volume and pricing provisions of our contractual agreement with Eastman under Georgia law. In fiscal year 2014, Eastman represented approximately 31 percent of our revenue. Please see Item 1 —
Legal Proceedings
for more information on this litigation. An unfavorable decision and judgment that result in a voiding or termination of the agreement, or which materially limit Eastman’s obligations under the agreement to purchase certain volumes of products from the Company could have a material adverse effect on the Company’s financial position, results of operations and cash flows.
23
Table of Contents
Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds
Issuer Purchases of Equity Securities
The following table provides information regarding our purchases of Rayonier Advanced Materials common stock during the quarter ended
September 26, 2015
:
Period
Total Number of Shares Purchased (a)
Average Price Paid per Share
Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs
Maximum Number of Shares that May Yet Be Purchased Under the Plans or Programs
June 28 to August 1
62
$
13.00
—
—
August 2 to August 29
429
13.84
—
—
August 30 to September 26
—
—
—
—
Total
491
—
(a)
Repurchased to satisfy the minimum tax withholding requirements related to the vesting of restricted stock under the Rayonier Advanced Materials Incentive Stock Plan.
24
Table of Contents
Item 6.
Exhibits
10.1
Amendment to Chemical Cellulose Agreement, dated effective as of January 1, 2016, between Nantong Cellulose Fibers Co., Ltd. and Rayonier A.M. Sales and Technology Inc. *
Incorporated herein by reference to Exhibit 10.1 to the Registrant’s Form 8-K filed on September 23, 2015
31.1
Chief Executive Officer’s Certification Pursuant to Rule 13a-14(a)/15d-14(a) and pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
Filed herewith
31.2
Chief Financial Officer’s Certification Pursuant to Rule 13a-14(a)/15d-14(a) and pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
Filed herewith
32
Certification of Periodic Financial Reports Under Section 906 of the Sarbanes-Oxley Act of 2002
Furnished herewith
101
The following financial information from our Quarterly Report on Form 10-Q for the fiscal quarter ended September 26, 2015, formatted in Extensible Business Reporting Language (“XBRL”), includes: (i) the Condensed Consolidated Statements of Income and Comprehensive Income for the Three and Nine Months Ended September 26, 2015 and September 27, 2014; (ii) the Condensed Consolidated Balance Sheets as of September 26, 2015 and December 31, 2014; (iii) the Condensed Consolidated Statements of Cash Flows for the Nine Months Ended September 26, 2015 and September 27, 2014; and (iv) the Notes to Condensed Consolidated Financial Statements
Filed herewith
* Portions of this exhibit have been omitted pursuant to a request for confidential treatment pursuant to Rule 24b-2 under the Securities Exchange Act of 1934.
25
Table of Contents
Signature
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
Rayonier Advanced Materials Inc.
(Registrant)
By:
/s/ F
RANK
A. R
UPERTO
Frank A. Ruperto
Chief Financial Officer and
Senior Vice President, Finance and Strategy
(Duly Authorized Officer and Principal Financial Officer)
Date:
October 29, 2015
26