|
Delaware
|
| |
2650
|
| |
47-3335141
|
|
|
(State or other jurisdiction of
incorporation or organization) |
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(I.R.S. Employer
Identification No.) |
|
|
Robert B. McIntosh
Executive Vice-President, General Counsel and Secretary Rock-Tenn Company 504 Thrasher Street Norcross, GA 30071 (770) 448-2193 |
| |
Wendell L. Willkie, II
Senior Vice President, General Counsel and Secretary MeadWestvaco Corporation 501 South 5th Street Richmond, VA 23219 (804) 444-1000 |
| |
Richard Hall, Esq.
Andrew R. Thompson, Esq. Worldwide Plaza Cravath, Swaine & Moore LLP 825 Eighth Avenue New York, NY 10019 (212) 474-1000 |
| |
Gregory E. Ostling, Esq.
Wachtell, Lipton, Rosen & Katz 51 West 52nd Street New York, NY 10019 (212) 403-1000 |
|
| | |
|
|
| | | | | |
|
Steven C. Voorhees
Chief Executive Officer Rock-Tenn Company |
| |
John A. Luke, Jr.
Chairman and Chief Executive Officer MeadWestvaco Corporation |
|
|
Rock-Tenn Company
504 Thrasher Street Norcross, GA 30071 (678) 291-7456 Attn: Corporate Secretary |
| |
MeadWestvaco Corporation
501 South 5th Street Richmond, VA 23219 (804) 444-1000 Attn: Corporate Secretary |
|
| | |
Page
|
| |||
| | | | iv | | | |
SUMMARY | | | | | 1 | | |
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 17 | | | |
| | | | 17 | | | |
| | | | 18 | | | |
| | | | 22 | | | |
| | | | 24 | | | |
| | | | 26 | | | |
| | | | 28 | | | |
| | | | 30 | | | |
| | | | 31 | | | |
| | | | 31 | | | |
| | | | 38 | | | |
| | | | 41 | | | |
| | | | 41 | | | |
| | | | 42 | | | |
| | | | 44 | | | |
| | | | 44 | | | |
| | | | 44 | | | |
| | | | 44 | | | |
| | | | 44 | | | |
| | | | 44 | | | |
| | | | 45 | | | |
| | | | 45 | | | |
| | | | 45 | | | |
| | | | 45 | | | |
| | | | 45 | | | |
| | | | 46 | | | |
| | | | 46 | | | |
| | | | 47 | | | |
| | | | 47 | | | |
| | | | 47 | | | |
| | | | 47 | | | |
| | | | 48 | | | |
| | | | 48 | | | |
| | | | 48 | | | |
| | | | 48 | | | |
| | | | 48 | | | |
| | | | 48 | | | |
| | | | 49 | | | |
| | | | 49 | | | |
| | | | 49 | | | |
| | | | 49 | | | |
| | | | 49 | | |
| | |
Page
|
| |||
| | | | 50 | | | |
| | | | 50 | | | |
| | | | 50 | | | |
| | | | 51 | | | |
| | | | 51 | | | |
| | | | 51 | | | |
| | | | 52 | | | |
| | | | 52 | | | |
| | | | 52 | | | |
| | | | 59 | | | |
| | | | 63 | | | |
| | | | 66 | | | |
| | | | 89 | | | |
| | | | 115 | | | |
| | | | 121 | | | |
| | | | 130 | | | |
| | | | 132 | | | |
| | | | 133 | | | |
| | | | 136 | | | |
| | | | 137 | | | |
| | | | 137 | | | |
| | | | 139 | | | |
| | | | 140 | | | |
| | | | 140 | | | |
| | | | 141 | | | |
| | | | 141 | | | |
| | | | 141 | | | |
| | | | 141 | | | |
| | | | 141 | | | |
| | | | 142 | | | |
| | | | 144 | | | |
| | | | 148 | | | |
| | | | 148 | | | |
| | | | 167 | | | |
| | | | 168 | | | |
| | | | 170 | | | |
| | | | 175 | | | |
| | | | 181 | | | |
| | | | 183 | | | |
| | | | 186 | | | |
| | | | 198 | | | |
| | | | 198 | | | |
| | | | 198 | | | |
| | | | 200 | | |
| | |
Page
|
| |||
EXPERTS | | | | | 200 | | |
| | | | 200 | | | |
| | | | 200 | | | |
| | | | 200 | | | |
| | | | 200 | | | |
| | | | 200 | | | |
| | | | 201 | | | |
HOUSEHOLDING | | | | | 201 | | |
| | | | 201 | | | |
| | | | A-1 | | | |
| | | | B-1 | | | |
| | | | C-1 | | | |
| | | | D-1 | | | |
| | | | E-1 | | | |
| | | | F-1 | | | |
| | | | G-1 | | | |
| | | | H-1 | | | |
| | | | I-1 | | |
|
if you are a RockTenn shareholder:
|
| |
if you are a MWV stockholder:
|
|
|
Georgeson Inc.
480 Washington Blvd., 26th Floor Jersey City, NJ 07310 (866) 203-9401 (Toll Free) |
| |
Georgeson Inc.
480 Washington Blvd., 26th Floor Jersey City, NJ 07310 (866) 482-4931 (Toll Free) |
|
| | |
For the Three Months Ended
|
| |
For the Six Months Ended
|
| ||||||||||||||||||||||
Condensed Consolidated Statements of Income Data
|
| |
March 31,
2015 |
| |
March 31,
2014 |
| |
March 31,
2015 |
| |
March 31,
2014 |
| ||||||||||||||||
| | |
(in millions, except per share amounts)
|
| |||||||||||||||||||||||||
| | |
(unaudited)
|
| |
(unaudited)
|
| |
(unaudited)
|
| |
(unaudited)
|
| ||||||||||||||||
Net sales
|
| | | $ | 2,455.6 | | | | | $ | 2,393.6 | | | | | $ | 4,969.8 | | | | | $ | 4,756.2 | | | ||||
Cost of goods sold
|
| | | | 1,998.5 | | | | | | 1,966.4 | | | | | | 4,043.2 | | | | | | 3,881.2 | | | ||||
Gross profit
|
| | | | 457.1 | | | | | | 427.2 | | | | | | 926.6 | | | | | | 875.0 | | | ||||
Selling, general and administrative expenses
|
| | | | 252.6 | | | | | | 245.5 | | | | | | 496.3 | | | | | | 480.3 | | | ||||
Pension lump sum settlement and retiree medical curtailment, net
|
| | | | — | | | | | | — | | | | | | 11.9 | | | | | | — | | | ||||
Restructuring and other costs, net
|
| | | | 17.2 | | | | | | 14.2 | | | | | | 22.6 | | | | | | 31.8 | | | ||||
Operating profit
|
| | | | 187.3 | | | | | | 167.5 | | | | | | 395.8 | | | | | | 362.9 | | | ||||
Interest expense
|
| | | | (23.0) | | | | | | (23.2) | | | | | | (46.3) | | | | | | (47.2) | | | ||||
Interest income and other income
(expense), net |
| | | | (0.5) | | | | | | (0.2) | | | | | | (0.3) | | | | | | (1.0) | | | ||||
Equity in income of unconsolidated entities
|
| | | | 2.4 | | | | | | 1.5 | | | | | | 4.6 | | | | | | 3.2 | | | ||||
Income before income taxes
|
| | | | 166.2 | | | | | | 145.6 | | | | | | 353.8 | | | | | | 317.9 | | | ||||
Income tax expense
|
| | | | (55.8) | | | | | | (62.1) | | | | | | (117.8) | | | | | | (123.8) | | | ||||
Consolidated net income
|
| | | | 110.4 | | | | | | 83.5 | | | | | | 236.0 | | | | | | 194.1 | | | ||||
Less: Net income attributable to noncontrolling
interests |
| | | | (0.6) | | | | | | (0.7) | | | | | | (1.1) | | | | | | (1.6) | | | ||||
Net income attributable to Rock-Tenn Company
shareholders |
| | | $ | 109.8 | | | | | $ | 82.8 | | | | | $ | 234.9 | | | | | $ | 192.5 | | | ||||
Basic weighted average shares outstanding
|
| | | | 140.8 | | | | | | 143.6 | | | | | | 140.5 | | | | | | 143.8 | | | ||||
Diluted weighted average shares outstanding
|
| | | | 142.7 | | | | | | 146.0 | | | | | | 142.7 | | | | | | 146.3 | | | ||||
Basic earnings per share attributable to Rock-Tenn Company
shareholders from continuing operations |
| | | $ | 0.78 | | | | | $ | 0.58 | | | | | $ | 1.67 | | | | | $ | 1.34 | | | ||||
Diluted earnings per share attributable to Rock-Tenn Company shareholders from continuing operations
|
| | | $ | 0.77 | | | | | $ | 0.57 | | | | | $ | 1.65 | | | | | $ | 1.32 | | | ||||
|
| | |
For the Six Months Ended
|
| |||||||||
Condensed Consolidated Statements of Cash Flow Data
|
| |
March 31,
2015 |
| |
March 31,
2014 |
| ||||||
| | |
(in millions)
|
| |||||||||
| | |
(unaudited)
|
| |
(unaudited)
|
| ||||||
Statement of Cash Flows Data | | | | | | | | | | | | | |
Net cash provided by operating activities
|
| | | $ | 550.8 | | | | | $ | 531.1 | | |
Net cash used for investing activities
|
| | | | (222.7) | | | | | | (266.2) | | |
Net cash used for financing activities
|
| | | | (319.9) | | | | | | (269.4) | | |
Supplemental Disclosure of Cash Flow Information | | | | | | | | | | | | | |
Cash paid during the period for:
|
| | | | | | | | | | | | |
Income taxes, net of refunds
|
| | | $ | 44.6 | | | | | $ | 14.6 | | |
Interest, net of amounts capitalized
|
| | | | 41.6 | | | | | | 43.1 | | |
Condensed Consolidated Balance Sheet Data
|
| |
As of
March 31, 2015 |
| |
As of
September 30, 2014 |
| ||||||
| | |
(in millions)
|
| |||||||||
| | |
(unaudited)
|
| | | | | | | |||
Working capital
|
| | | $ | 953.9 | | | | | $ | 1,072.0 | | |
Total assets
|
| | | | 10,820.9 | | | | | | 11,039.7 | | |
Long-term debt due after one year
|
| | | | 2,623.0 | | | | | | 2,852.1 | | |
Total Rock-Tenn Company shareholders’ equity
|
| | | | 4,426.5 | | | | | | 4,306.8 | | |
| | |
For the Three Months Ended
|
| |||||||||||
Consolidated Statements of Operations Data
|
| |
March 31,
2015 |
| |
March 31,
2014 |
| ||||||||
| | |
In millions, except per share
amounts (unaudited) |
| |||||||||||
Net sales
|
| | | $ | 1,282 | | | | | $ | 1,322 | | | ||
Cost of goods sold
|
| | | | 1,045 | | | | | | 1,075 | | | ||
Selling, general and administrative expenses
|
| | | | 159 | | | | | | 161 | | | ||
Interest expense
|
| | | | 52 | | | | | | 53 | | | ||
Other income, net
|
| | | | (18) | | | | | | (13) | | | ||
Income from continuing operations before income taxes
|
| | | | 44 | | | | | | 46 | | | ||
Income tax provision
|
| | | | 13 | | | | | | 15 | | | ||
Income from continuing operations
|
| | | | 31 | | | | | | 31 | | | ||
Income from discontinued operations, net of income taxes
|
| | | | 2 | | | | | | — | | | ||
Net income
|
| | | | 33 | | | | | | 31 | | | ||
Less: Income attributable to non-controlling interests, net of taxes
|
| | | | — | | | | | | — | | | ||
Net income attributable to the company
|
| | | $ | 33 | | | | | $ | 31 | | | ||
Income from continuing operations attributable to the company
|
| | | $ | 31 | | | | | $ | 31 | | | ||
|
| | |
For the Three Months Ended
|
| |||||||||
Consolidated Statements of Operations Data
|
| |
March 31,
2015 |
| |
March 31,
2014 |
| ||||||
| | |
In millions, except per share
amounts (unaudited) |
| |||||||||
Net income per basic share attributable to the company: | | | | | | | | | | | | | |
Income from continuing operations
|
| | | $ | 0.19 | | | | | $ | 0.18 | | |
Income from discontinued operations
|
| | | | 0.01 | | | | | | — | | |
Net income attributable to the company
|
| | | $ | 0.20 | | | | | $ | 0.18 | | |
Net income per diluted share attributable to the company: | | | | | | | | | | | | | |
Income from continuing operations
|
| | | $ | 0.18 | | | | | $ | 0.18 | | |
Income from discontinued operations
|
| | | | 0.01 | | | | | | — | | |
Net income attributable to the company
|
| | | $ | 0.19 | | | | | $ | 0.18 | | |
Shares used to compute net income per basic share
|
| | | | 167.9 | | | | | | 170.7 | | |
Shares used to compute net income per diluted share
|
| | | | 170.8 | | | | | | 173.5 | | |
| | |
For the Three Months Ended
|
| |||||||||
Condensed Consolidated Statements of Cash Flow Data
|
| |
March 31,
2015 |
| |
March 31,
2014 |
| ||||||
| | |
In millions (unaudited)
|
| |||||||||
Net cash used in operating activities
|
| | | $ | (113) | | | | | $ | (208) | | |
Net cash used in investing activities
|
| | | | (65) | | | | | | (60) | | |
Net cash provided by (used in) financing activities
|
| | | | 6 | | | | | | (460) | | |
Consolidated Balance Sheet Data
|
| |
As of
March 31, 2015 |
| |
As of
December 31, 2014 |
| ||||||
| | |
In millions (unaudited)
|
| |||||||||
Total assets
|
| | | $ | 9,133 | | | | | $ | 9,364 | | |
Long-term debt
|
| | | | 1,810 | | | | | | 1,790 | | |
Shareholders’ equity
|
| | | | 3,130 | | | | | | 3,254 | | |
Total equity
|
| | | | 3,283 | | | | | | 3,408 | | |
| | |
Year Ended September 30,
|
| |
Three Months Ended
December 31, |
| ||||||||||||||||||||||||||||||||||||
| | |
2014
|
| |
2013
|
| |
2012
|
| |
2011
|
| |
2010
|
| |
2014
|
| |
2013
|
| |||||||||||||||||||||
| | |
(In millions, except per share amounts)
|
| |||||||||||||||||||||||||||||||||||||||
Net sales
|
| | | $ | 9,895.1 | | | | | $ | 9,545.4 | | | | | $ | 9,207.6 | | | | | $ | 5,399.6 | | | | | $ | 3,001.4 | | | | | $ | 2,514.2 | | | | | $ | 2,362.6 | | |
Alternative fuel mixture credit, net of
expenses(a) |
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 28.8 | | | | | $ | — | | | | | $ | — | | |
Pension lump sum settlement expense and retiree medical curtailment, net(b)
|
| | | $ | 47.9 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 11.9 | | | | | $ | — | | |
Restructuring and other costs, net
|
| | | $ | 55.6 | | | | | $ | 78.0 | | | | | $ | 75.2 | | | | | $ | 93.3 | | | | | $ | 7.4 | | | | | $ | 5.4 | | | | | $ | 17.6 | | |
Cellulosic biofuel producer credit, net(c)
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 27.6 | | | | | $ | — | | | | | $ | — | | |
Net income attributable to Rock-Tenn Company shareholders(d)
|
| | | $ | 479.7 | | | | | $ | 727.3 | | | | | $ | 249.1 | | | | | $ | 141.1 | | | | | $ | 225.6 | | | | | $ | 125.1 | | | | | $ | 109.7 | | |
Diluted earnings per share attributable to Rock-Tenn Company shareholders
|
| | | $ | 3.29 | | | | | $ | 4.98 | | | | | $ | 1.72 | | | | | $ | 1.38 | | | | | $ | 2.85 | | | | | $ | 0.88 | | | | | $ | 0.75 | | |
Diluted weighted average shares outstanding
|
| | | | 146.0 | | | | | | 146.1 | | | | | | 144.1 | | | | | | 100.9 | | | | | | 78.2 | | | | | | 142.8 | | | | | | 146.6 | | |
Dividends paid per common share
|
| | | $ | 0.70 | | | | | $ | 0.525 | | | | | $ | 0.40 | | | | | $ | 0.40 | | | | | $ | 0.30 | | | | | $ | 0.1875 | | | | | $ | 0.175 | | |
Book value per common share
|
| | | $ | 30.76 | | | | | $ | 29.94 | | | | | $ | 24.02 | | | | | $ | 23.92 | | | | | $ | 13.00 | | | | | $ | 31.36 | | | | | $ | 30.40 | | |
Total assets
|
| | | $ | 11,039.7 | | | | | $ | 10,733.4 | | | | | $ | 10,687.1 | | | | | $ | 10,566.0 | | | | | $ | 2,914.9 | | | | | $ | 10,897.8 | | | | | $ | 10,591.4 | | |
Current portion of debt
|
| | | $ | 132.6 | | | | | $ | 2.9 | | | | | $ | 261.3 | | | | | $ | 143.3 | | | | | $ | 231.6 | | | | | $ | 128.2 | | | | | $ | 3.2 | | |
Long-term debt due after one year
|
| | | $ | 2,852.1 | | | | | $ | 2,841.9 | | | | | $ | 3,151.2 | | | | | $ | 3,302.5 | | | | | $ | 897.3 | | | | | $ | 2,679.5 | | | | | $ | 2,750.3 | | |
Total debt
|
| | | $ | 2,984.7 | | | | | $ | 2,844.8 | | | | | $ | 3,412.5 | | | | | $ | 3,445.8 | | | | | $ | 1,128.9 | | | | | $ | 2,807.7 | | | | | $ | 2,753.5 | | |
Total Rock-Tenn Company shareholders’ equity
|
| | | $ | 4,306.8 | | | | | $ | 4,312.3 | | | | | $ | 3,405.7 | | | | | $ | 3,371.6 | | | | | $ | 1,011.3 | | | | | $ | 4,387.6 | | | | | $ | 4,350.8 | | |
Net cash provided by operating activities
|
| | | $ | 1,151.8 | | | | | $ | 1,032.5 | | | | | $ | 656.7 | | | | | $ | 461.7 | | | | | $ | 377.3 | | | | | $ | 332.4 | | | | | $ | 304.5 | | |
Capital expenditures
|
| | | $ | 534.2 | | | | | $ | 440.4 | | | | | $ | 452.4 | | | | | $ | 199.4 | | | | | $ | 106.2 | | | | | $ | 126.9 | | | | | $ | 100.6 | | |
Cash paid for purchase of businesses,
net of cash acquired |
| | | $ | 474.4 | | | | | $ | 6.3 | | | | | $ | 125.6 | | | | | $ | 1,300.1 | | | | | $ | 23.9 | | | | | $ | — | | | | | $ | 60.0 | | |
| | |
Year ended December 31,
|
| |||||||||||||||||||||||||||
| | |
2014
|
| |
2013
|
| |
2012
|
| |
2011
|
| |
2010
|
| |||||||||||||||
| | |
(Dollars in millions, except per share data)
|
| |||||||||||||||||||||||||||
Net sales
|
| | | $ | 5,631 | | | | | $ | 5,389 | | | | | $ | 5,287 | | | | | $ | 5,179 | | | | | $ | 4,794 | | |
Income from continuing operations attributable to the
company |
| | | $ | 262 | | | | | $ | 320 | | | | | $ | 153 | | | | | $ | 177 | | | | | $ | 137 | | |
Income (loss) from discontinued operations
|
| | | $ | 1 | | | | | $ | 519 | | | | | $ | 52 | | | | | $ | 69 | | | | | $ | (31) | | |
Net income attributable to the company(a)(b)(c)(d)(e)
|
| | | $ | 263 | | | | | $ | 839 | | | | | $ | 205 | | | | | $ | 246 | | | | | $ | 106 | | |
Income from continuing operations: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Per share – basic
|
| | | $ | 1.55 | | | | | $ | 1.81 | | | | | $ | 0.88 | | | | | $ | 1.04 | | | | | $ | 0.80 | | |
Per share – diluted
|
| | | $ | 1.53 | | | | | $ | 1.78 | | | | | $ | 0.87 | | | | | $ | 1.02 | | | | | $ | 0.79 | | |
Net income per share – basic
|
| | | $ | 1.55 | | | | | $ | 4.74 | | | | | $ | 1.18 | | | | | $ | 1.45 | | | | | $ | 0.62 | | |
Net income per share – diluted
|
| | | $ | 1.53 | | | | | $ | 4.66 | | | | | $ | 1.16 | | | | | $ | 1.42 | | | | | $ | 0.62 | | |
Depreciation, depletion and amortization expense
|
| | | $ | 370 | | | | | $ | 390 | | | | | $ | 366 | | | | | $ | 361 | | | | | $ | 354 | | |
Number of common shareholders
|
| | | | 17,000 | | | | | | 17,000 | | | | | | 18,000 | | | | | | 20,000 | | | | | | 21,000 | | |
Weighted average number of shares outstanding: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 169 | | | | | | 177 | | | | | | 174 | | | | | | 170 | | | | | | 170 | | |
Diluted
|
| | | | 172 | | | | | | 180 | | | | | | 177 | | | | | | 174 | | | | | | 173 | | |
Dividends paid
|
| | | $ | 344 | | | | | $ | 177 | | | | | $ | 173 | | | | | $ | 170 | | | | | $ | 160 | | |
Dividends declared (per share)(f)
|
| | | $ | 2.00 | | | | | $ | 1.00 | | | | | $ | 1.00 | | | | | $ | 1.00 | | | | | $ | 0.94 | | |
Book value (per share)
|
| | | $ | 19.46 | | | | | $ | 22.61 | | | | | $ | 19.04 | | | | | $ | 18.50 | | | | | $ | 19.40 | | |
Working capital
|
| | | $ | 945 | | | | | $ | 1,300 | | | | | $ | 960 | | | | | $ | 766 | | | | | $ | 1,220 | | |
Current ratio
|
| | | | 1.9 | | | | | | 2.1 | | | | | | 1.9 | | | | | | 1.5 | | | | | | 2.0 | | |
Property, plant, equipment and forestlands, net
|
| | | $ | 3,422 | | | | | $ | 3,647 | | | | | $ | 3,593 | | | | | $ | 3,276 | | | | | $ | 2,982 | | |
Total assets
|
| | | $ | 9,364 | | | | | $ | 10,285 | | | | | $ | 8,908 | | | | | $ | 8,810 | | | | | $ | 8,814 | | |
Long-term debt, excluding current maturities
|
| | | $ | 1,790 | | | | | $ | 1,816 | | | | | $ | 2,100 | | | | | $ | 1,880 | | | | | $ | 2,042 | | |
Shareholders’ equity
|
| | | $ | 3,254 | | | | | $ | 3,944 | | | | | $ | 3,340 | | | | | $ | 3,162 | | | | | $ | 3,266 | | |
Debt to total capital (shareholders’ equity and total debt)
|
| | | | 37% | | | | | | 32% | | | | | | 39% | | | | | | 40% | | | | | | 39% | | |
Primary production of paperboard (thousands, in tons)
|
| | | | 3,082 | | | | | | 2,998 | | | | | | 2,936 | | | | | | 2,848 | | | | | | 2,804 | | |
New investment in property, plant, equipment and forestlands on a continuing operations basis
|
| | | $ | 346 | | | | | $ | 506 | | | | | $ | 654 | | | | | $ | 652 | | | | | $ | 226 | | |
Acres of forestlands owned (thousands)
|
| | | | 135 | | | | | | 135 | | | | | | 135 | | | | | | 135 | | | | | | 135 | | |
Number of employees at December 31
|
| | | | 15,000 | | | | | | 16,000 | | | | | | 16,000 | | | | | | 17,000 | | | | | | 18,000 | | |
| | |
As of or for the
Three Months Ended December 31, 2014 |
| |
As of or for the
Year Ended September 30, 2014 |
| ||||||||||||||||||
| | |
Pre-Spin
|
| |
Post-Spin
|
| |
Pre-Spin
|
| |
Post-Spin
|
| ||||||||||||
| | |
(in millions, except per share amounts)
|
| |||||||||||||||||||||
Pro Forma Condensed Combined Statement of Income Data
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Net sales
|
| | | $ | 3,855.9 | | | | | $ | 3,614.9 | | | | | $ | 15,383.5 | | | | | $ | 14,342.7 | | |
Cost of goods sold
|
| | | $ | 3,088.9 | | | | | $ | 2,913.6 | | | | | $ | 12,251.7 | | | | | $ | 11,516.5 | | |
Gross profit
|
| | | $ | 767.0 | | | | | $ | 701.3 | | | | | $ | 3,131.8 | | | | | $ | 2,826.2 | | |
Income from continuing operations
|
| | | $ | 192.4 | | | | | $ | 176.0 | | | | | $ | 746.9 | | | | | $ | 665.8 | | |
Net income attributable to Rome-Milan Holdings, Inc.
shareholders |
| | | $ | 175.9 | | | | | $ | 160.5 | | | | | $ | 725.8 | | | | | $ | 648.7 | | |
Basic earnings per share attributable to Rome-Milan Holdings, Inc. shareholders from continuing operations
|
| | | $ | 0.67 | | | | | $ | 0.61 | | | | | $ | 2.74 | | | | | $ | 2.45 | | |
Diluted earnings per share attributable to Rome-Milan
Holdings, Inc. shareholders from continuing operations |
| | | $ | 0.66 | | | | | $ | 0.60 | | | | | $ | 2.70 | | | | | $ | 2.42 | | |
Pro Forma Condensed Combined Balance Sheet Data | | | | | | | | | | | | | | | | | | | | | | | | | |
Working capital
|
| | | $ | 2,242.6 | | | | | $ | 2,054.6 | | | | | ||||||||||
Total assets
|
| | | $ | 25,977.9 | | | | | $ | 22,342.9 | | | | | ||||||||||
Long-term debt due after one year
|
| | | $ | 5,503.6 | | | | | $ | 5,503.6 | | | | | ||||||||||
Total shareholders’ equity
|
| | | $ | 12,302.5 | | | | | $ | 9,385.5 | | | | |
| | |
As of or for the
Three Months Ended December 31, 2014 |
| |
As of or for the
Year Ended September 30, 2014 |
| ||||||
RockTenn – Historical: | | | | | | | | | | | | | |
Book value per share
|
| | | $ | 31.36 | | | | | $ | 30.76 | | |
Cash dividends per share
|
| | | $ | 0.1875 | | | | | $ | 0.70 | | |
Diluted earnings per share attributable to RockTenn shareholders from continuing operations
|
| | | $ | 0.88 | | | | | $ | 3.29 | | |
Basic earnings per share attributable to RockTenn shareholders from continuing operations
|
| | | $ | 0.89 | | | | | $ | 3.34 | | |
| | |
As of or for the
Three Months Ended December 31, 2014 |
| |
As of or for the
Year Ended December 31, 2014 |
| ||||||
MWV – Historical: | | | | | | | | | | | | | |
Book value per share
|
| | | $ | 19.46 | | | | | $ | 19.46 | | |
Cash dividends per share
|
| | | $ | 0.25 | | | | | $ | 2.00(1) | | |
Diluted earnings per share attributable to MWV shareholders from continuing operations
|
| | | $ | 0.31 | | | | | $ | 1.53 | | |
Basic earnings per share attributable to MWV shareholders from continuing operations
|
| | | $ | 0.32 | | | | | $ | 1.55 | | |
| | |
As of or for the
Three Months Ended December 31, 2014 |
| |
As of or for the
Year Ended September 30, 2014 |
| ||||||||||||||||||
| | |
Pre-Spin
|
| |
Post-Spin
|
| |
Pre-Spin
|
| |
Post-Spin
|
| ||||||||||||
Holdings Pro Forma Combined: | | | | | | | | | | | | | | | | | | | | | | | | | |
Book value per share
|
| | | $ | 47.09 | | | | | $ | 35.92 | | | |
n/a
|
| |
n/a
|
| ||||||
Cash dividends per share
|
| | | $ | 0.1875(2) | | | | | $ | 0.1875(2) | | | | | $ | 0.70(2) | | | | | $ | 0.70(2) | | |
Diluted earnings per share attributable to Rome-Milan Holdings, Inc. shareholders from continuing operations
|
| | | $ | 0.66 | | | | | $ | 0.60 | | | | | $ | 2.70 | | | | | $ | 2.42 | | |
Basic earnings per share attributable to Rome-Milan Holdings,
Inc. shareholders from continuing operations |
| | | $ | 0.67 | | | | | $ | 0.61 | | | | | $ | 2.74 | | | | | $ | 2.45 | | |
| | |
As of or for the
Three Months Ended December 31, 2014 |
| |
As of or for the
Year Ended December 31, 2014 |
| ||||||||||||||||||
| | |
Pre-Spin
|
| |
Post-Spin
|
| |
Pre-Spin
|
| |
Post-Spin
|
| ||||||||||||
MWV Pro Forma – Equivalent: | | | | | | | | | | | | | | | | | | | | | | | | | |
Book value per share
|
| | | $ | 36.73 | | | | | $ | 28.02 | | | |
n/a
|
| |
n/a
|
| ||||||
Cash dividends per share
|
| |
(2)
|
| |
(2)
|
| |
(2)
|
| |
(2)
|
| ||||||||||||
Diluted earnings per share attributable to MWV shareholders from
continuing operations |
| | | $ | 0.52 | | | | | $ | 0.47 | | | | | $ | 2.11 | | | | | $ | 1.89 | | |
Basic earnings per share attributable to MWV shareholders from continuing operations
|
| | | $ | 0.53 | | | | | $ | 0.48 | | | | | $ | 2.14 | | | | | $ | 1.91 | | |