| | |
|
|
|
|
| |
|
|
|
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 | | | |
| | | | 17 | | | |
| | | | 19 | | | |
| | | | 21 | | | |
| | | | 23 | | | |
| | | | 25 | | | |
| | | | 27 | | | |
| | | | 28 | | | |
| | | | 28 | | | |
| | | | 35 | | | |
| | | | 38 | | | |
| | | | 38 | | | |
| | | | 39 | | | |
| | | | 41 | | | |
| | | | 41 | | | |
| | | | 41 | | | |
| | | | 41 | | | |
| | | | 41 | | | |
| | | | 41 | | | |
| | | | 42 | | | |
| | | | 42 | | | |
| | | | 42 | | | |
| | | | 42 | | | |
| | | | 42 | | | |
| | | | 43 | | | |
| | | | 43 | | | |
| | | | 44 | | | |
| | | | 44 | | | |
| | | | 44 | | | |
| | | | 44 | | | |
| | | | 45 | | | |
| | | | 45 | | | |
| | | | 45 | | | |
| | | | 45 | | | |
| | | | 45 | | | |
| | | | 45 | | | |
| | | | 46 | | | |
| | | | 46 | | | |
| | | | 46 | | | |
| | | | 46 | | | |
| | | | 47 | | |
| | |
Page
|
| |||
| | | | 47 | | | |
| | | | 47 | | | |
| | | | 48 | | | |
| | | | 48 | | | |
| | | | 48 | | | |
| | | | 48 | | | |
| | | | 49 | | | |
| | | | 49 | | | |
| | | | 49 | | | |
| | | | 56 | | | |
| | | | 60 | | | |
| | | | 63 | | | |
| | | | 86 | | | |
| | | | 112 | | | |
| | | | 118 | | | |
| | | | 127 | | | |
| | | | 129 | | | |
| | | | 130 | | | |
| | | | 133 | | | |
| | | | 134 | | | |
| | | | 134 | | | |
| | | | 136 | | | |
| | | | 136 | | | |
| | | | 137 | | | |
| | | | 138 | | | |
| | | | 138 | | | |
| | | | 138 | | | |
| | | | 138 | | | |
| | | | 138 | | | |
| | | | 139 | | | |
| | | | 141 | | | |
| | | | 145 | | | |
| | | | 145 | | | |
| | | | 164 | | | |
| | | | 165 | | | |
| | | | 167 | | | |
| | | | 172 | | | |
| | | | 178 | | | |
| | | | 180 | | | |
| | | | 183 | | | |
| | | | 195 | | | |
| | | | 195 | | | |
| | | | 195 | | | |
| | | | 197 | | |
| | |
Page
|
| |||
EXPERTS | | | | | 197 | | |
| | | | 197 | | | |
| | | | 197 | | | |
| | | | 197 | | | |
| | | | 197 | | | |
| | | | 197 | | | |
| | | | 198 | | | |
HOUSEHOLDING | | | | | 198 | | |
| | | | 198 | | | |
| | | | 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) |
|
| | |
Year Ended September 30,
|
| |
Six Months Ended
March 31, |
| ||||||||||||||||||||||||||||||||||||
| | |
2014
|
| |
2013
|
| |
2012
|
| |
2011
|
| |
2010
|
| |
2015
|
| |
2014
|
| |||||||||||||||||||||
| | |
(In millions, except per share amounts)
|
| |||||||||||||||||||||||||||||||||||||||
Net sales
|
| | | $ | 9,895.1 | | | | | $ | 9,545.4 | | | | | $ | 9,207.6 | | | | | $ | 5,399.6 | | | | | $ | 3,001.4 | | | | | $ | 4,969.8 | | | | | $ | 4,756.2 | | |
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 | | | | | $ | 22.6 | | | | | $ | 31.8 | | |
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 | | | | | $ | 234.9 | | | | | $ | 192.5 | | |
Diluted earnings per share attributable to Rock-Tenn Company shareholders
|
| | | $ | 3.29 | | | | | $ | 4.98 | | | | | $ | 1.72 | | | | | $ | 1.38 | | | | | $ | 2.85 | | | | | $ | 1.65 | | | | | $ | 1.32 | | |
Diluted weighted average shares outstanding
|
| | | | 146.0 | | | | | | 146.1 | | | | | | 144.1 | | | | | | 100.9 | | | | | | 78.2 | | | | | | 142.7 | | | | | | 146.3 | | |
Dividends paid per common share
|
| | | $ | 0.70 | | | | | $ | 0.525 | | | | | $ | 0.40 | | | | | $ | 0.40 | | | | | $ | 0.30 | | | | | $ | 0.5080 | | | | | $ | 0.35 | | |
Book value per common share
|
| | | $ | 30.76 | | | | | $ | 29.94 | | | | | $ | 24.02 | | | | | $ | 23.92 | | | | | $ | 13.00 | | | | | $ | 31.44 | | | | | $ | 30.69 | | |
Total assets
|
| | | $ | 11,039.7 | | | | | $ | 10,733.4 | | | | | $ | 10,687.1 | | | | | $ | 10,566.0 | | | | | $ | 2,914.9 | | | | | $ | 10,820.9 | | | | | $ | 10,549.0 | | |
Current portion of debt
|
| | | $ | 132.6 | | | | | $ | 2.9 | | | | | $ | 261.3 | | | | | $ | 143.3 | | | | | $ | 231.6 | | | | | $ | 126.4 | | | | | $ | 32.0 | | |
Long-term debt due after one year
|
| | | $ | 2,852.1 | | | | | $ | 2,841.9 | | | | | $ | 3,151.2 | | | | | $ | 3,302.5 | | | | | $ | 897.3 | | | | | $ | 2,623.0 | | | | | $ | 2,634.8 | | |
Total debt
|
| | | $ | 2,984.7 | | | | | $ | 2,844.8 | | | | | $ | 3,412.5 | | | | | $ | 3,445.8 | | | | | $ | 1,128.9 | | | | | $ | 2,749.4 | | | | | $ | 2,666.8 | | |
Total Rock-Tenn Company shareholders’ equity
|
| | | $ | 4,306.8 | | | | | $ | 4,312.3 | | | | | $ | 3,405.7 | | | | | $ | 3,371.6 | | | | | $ | 1,011.3 | | | | | $ | 4,426.5 | | | | | $ | 4,405.1 | | |
Net cash provided by operating activities
|
| | | $ | 1,151.8 | | | | | $ | 1,032.5 | | | | | $ | 656.7 | | | | | $ | 461.7 | | | | | $ | 377.3 | | | | | $ | 550.8 | | | | | $ | 531.1 | | |
Capital expenditures
|
| | | $ | 534.2 | | | | | $ | 440.4 | | | | | $ | 452.4 | | | | | $ | 199.4 | | | | | $ | 106.2 | | | | | $ | 235.2 | | | | | $ | 227.1 | | |
Cash (received) paid for business acquisitions, net of cash acquired
|
| | | $ | 474.4 | | | | | $ | 6.3 | | | | | $ | 125.6 | | | | | $ | 1,300.1 | | | | | $ | 23.9 | | | | | $ | (3.7) | | | | | $ | 60.0 | | |
| | |
Year ended December 31,
|
| |
Three Months Ended
March 31, |
| ||||||||||||||||||||||||||||||||||||
| | |
2014(a)
|
| |
2013(b)
|
| |
2012(c)
|
| |
2011(d)
|
| |
2010(e)
|
| |
2015(f)
|
| |
2014(g)
|
| |||||||||||||||||||||
| | |
(Dollars in millions, except per share data)
|
| |||||||||||||||||||||||||||||||||||||||
Net sales
|
| | | $ | 5,631 | | | | | $ | 5,389 | | | | | $ | 5,287 | | | | | $ | 5,179 | | | | | $ | 4,794 | | | | | $ | 1,282 | | | | | $ | 1,322 | | |
Income from continuing operations attributable to the company
|
| | | $ | 262 | | | | | $ | 320 | | | | | $ | 153 | | | | | $ | 177 | | | | | $ | 137 | | | | | $ | 31 | | | | | $ | 31 | | |
Income (loss) from discontinued
operations |
| | | $ | 1 | | | | | $ | 519 | | | | | $ | 52 | | | | | $ | 69 | | | | | $ | (31) | | | | | $ | 2 | | | | | $ | 0 | | |
Net income attributable to the company
|
| | | $ | 263 | | | | | $ | 839 | | | | | $ | 205 | | | | | $ | 246 | | | | | $ | 106 | | | | | $ | 33 | | | | | $ | 31 | | |
Income from continuing operations: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Per share – basic
|
| | | $ | 1.55 | | | | | $ | 1.81 | | | | | $ | 0.88 | | | | | $ | 1.04 | | | | | $ | 0.80 | | | | | $ | 0.19 | | | | | $ | 0.18 | | |
Per share – diluted
|
| | | $ | 1.53 | | | | | $ | 1.78 | | | | | $ | 0.87 | | | | | $ | 1.02 | | | | | $ | 0.79 | | | | | $ | 0.18 | | | | | $ | 0.18 | | |
Net income per share – basic
|
| | | $ | 1.55 | | | | | $ | 4.74 | | | | | $ | 1.18 | | | | | $ | 1.45 | | | | | $ | 0.62 | | | | | $ | 0.20 | | | | | $ | 0.18 | | |
Net income per share – diluted
|
| | | $ | 1.53 | | | | | $ | 4.66 | | | | | $ | 1.16 | | | | | $ | 1.42 | | | | | $ | 0.62 | | | | | $ | 0.19 | | | | | $ | 0.18 | | |
Depreciation, depletion and amortization expense
|
| | | $ | 370 | | | | | $ | 390 | | | | | $ | 366 | | | | | $ | 361 | | | | | $ | 354 | | | | | $ | 82 | | | | | $ | 93 | | |
Number of common shareholders
|
| | | | 17,000 | | | | | | 17,000 | | | | | | 18,000 | | | | | | 20,000 | | | | | | 21,000 | | | | | | 17,000 | | | | | | 17,000 | | |
Weighted average number of shares outstanding:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Basic
|
| | | | 169 | | | | | | 177 | | | | | | 174 | | | | | | 170 | | | | | | 170 | | | | | | 168 | | | | | | 171 | | |
Diluted
|
| | | | 172 | | | | | | 180 | | | | | | 177 | | | | | | 174 | | | | | | 173 | | | | | | 171 | | | | | | 174 | | |
Dividends paid(a)
|
| | | $ | 344 | | | | | $ | 177 | | | | | $ | 173 | | | | | $ | 170 | | | | | $ | 160 | | | | | $ | 42 | | | | | $ | 218 | | |
Dividends declared (per share)(a)
|
| | | $ | 2.00 | | | | | $ | 1.00 | | | | | $ | 1.00 | | | | | $ | 1.00 | | | | | $ | 0.94 | | | | | $ | 0.25 | | | | | $ | 1.25 | | |
Book value (per share)
|
| | | $ | 19.46 | | | | | $ | 22.61 | | | | | $ | 19.04 | | | | | $ | 18.50 | | | | | $ | 19.40 | | | | | $ | 18.65 | | | | | $ | 20.86 | | |
Working capital
|
| | | $ | 945 | | | | | $ | 1,300 | | | | | $ | 960 | | | | | $ | 766 | | | | | $ | 1,220 | | | | | $ | 926 | | | | | $ | 889 | | |
Current ratio
|
| | | | 1.9 | | | | | | 2.1 | | | | | | 1.9 | | | | | | 1.5 | | | | | | 2.0 | | | | | | 2.0 | | | | | | 1.9 | | |
Property, plant, equipment and forestlands,
net |
| | | $ | 3,422 | | | | | $ | 3,647 | | | | | $ | 3,593 | | | | | $ | 3,276 | | | | | $ | 2,982 | | | | | $ | 3,306 | | | | | $ | 3,646 | | |
Total assets
|
| | | $ | 9,364 | | | | | $ | 10,285 | | | | | $ | 8,908 | | | | | $ | 8,810 | | | | | $ | 8,814 | | | | | $ | 9,133 | | | | | $ | 9,755 | | |
Long-term debt, excluding current maturities
|
| | | $ | 1,790 | | | | | $ | 1,816 | | | | | $ | 2,100 | | | | | $ | 1,880 | | | | | $ | 2,042 | | | | | $ | 1,810 | | | | | $ | 1,849 | | |
Shareholders’ equity
|
| | | $ | 3,254 | | | | | $ | 3,944 | | | | | $ | 3,340 | | | | | $ | 3,162 | | | | | $ | 3,266 | | | | | $ | 3,130 | | | | | $ | 3,500 | | |
Debt to total capital (shareholders’ equity and total debt)
|
| | | | 37% | | | | | | 32% | | | | | | 39% | | | | | | 40% | | | | | | 39% | | | | | | 38% | | | | | | 36% | | |
Primary production of paperboard (thousands, in tons)
|
| | | | 3,082 | | | | | | 2,998 | | | | | | 2,936 | | | | | | 2,848 | | | | | | 2,804 | | | | | | 737 | | | | | | 755 | | |
New investment in property, plant, equipment and forestlands on a continuing operations basis
|
| | | $ | 346 | | | | | $ | 506 | | | | | $ | 654 | | | | | $ | 652 | | | | | $ | 226 | | | | | $ | 65 | | | | | $ | 66 | | |
Acres of forestlands owned (thousands)
|
| | | | 135 | | | | | | 135 | | | | | | 135 | | | | | | 135 | | | | | | 135 | | | | | | 135 | | | | | | 135 | | |
Number of employees at period end
|
| | | | 15,000 | | | | | | 16,000 | | | | | | 16,000 | | | | | | 17,000 | | | | | | 18,000 | | | | | | 15,000 | | | | | | 16,000 | | |
| | |
As of or for the
Six Months Ended March 31, 2015 |
| |
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
|
| | | $ | 7,556.8 | | | | | $ | 7,076.8 | | | | | $ | 15,383.5 | | | | | $ | 14,342.7 | | |
Cost of goods sold
|
| | | $ | 6,076.7 | | | | | $ | 5,731.1 | | | | | $ | 12,219.4 | | | | | $ | 11,490.1 | | |
Gross profit
|
| | | $ | 1,480.1 | | | | | $ | 1,345.7 | | | | | $ | 3,164.1 | | | | | $ | 2,852.6 | | |
Income from continuing operations
|
| | | $ | 347.2 | | | | | $ | 312.9 | | | | | $ | 754.6 | | | | | $ | 666.8 | | |
Net income attributable to WestRock Company shareholders
|
| | | $ | 332.1 | | | | | $ | 299.8 | | | | | $ | 733.5 | | | | | $ | 649.7 | | |
Basic earnings per share attributable to WestRock Company shareholders from continuing operations
|
| | | $ | 1.26 | | | | | $ | 1.14 | | | | | $ | 2.77 | | | | | $ | 2.45 | | |
Diluted earnings per share attributable to WestRock Company shareholders from continuing operations
|
| | | $ | 1.24 | | | | | $ | 1.13 | | | | | $ | 2.73 | | | | | $ | 2.42 | | |
Pro Forma Condensed Combined Balance Sheet Data | | | | | | | | | | | | | | | | | | | | | | | | | |
Working capital
|
| | | $ | 2,355.6 | | | | | $ | 2,119.6 | | | | | | | | | | | | | | |
Total assets
|
| | | $ | 25,958.7 | | | | | $ | 22,452.3 | | | | | | | | | | | | | | |
Long-term debt due after one year
|
| | | $ | 5,740.6 | | | | | $ | 5,654.6 | | | | | | | | | | | | | | |
Total shareholders’ equity
|
| | | $ | 12,241.7 | | | | | $ | 9,506.5 | | | | | | | | | | | | | | |
| | |
As of or for the
Six Months Ended March 31, 2015 |
| |
As of or for the
Year Ended September 30, 2014 |
| ||||||
RockTenn – Historical: | | | | | | | | | | | | | |
Book value per share
|
| | | $ | 31.44 | | | | | $ | 30.76 | | |
Cash dividends per share
|
| | | $ | 0.5080 | | | | | $ | 0.70 | | |
Diluted earnings per share attributable to RockTenn shareholders from
continuing operations |
| | | $ | 1.65 | | | | | $ | 3.29 | | |
Basic earnings per share attributable to RockTenn shareholders from continuing operations
|
| | | $ | 1.67 | | | | | $ | 3.34 | | |
| | |
As of or for the
Three Months Ended March 31, 2015 |
| |
As of or for the
Year Ended December 31, 2014 |
| ||||||
MWV – Historical: | | | | | | | | | | | | | |
Book value per share
|
| | | $ | 18.65 | | | | | $ | 19.46 | | |
Cash dividends per share
|
| | | $ | 0.25 | | | | | $ | 2.00(1) | | |
Diluted earnings per share attributable to MWV shareholders from continuing operations
|
| | | $ | 0.19 | | | | | $ | 1.53 | | |
Basic earnings per share attributable to MWV shareholders from continuing operations
|
| | | $ | 0.20 | | | | | $ | 1.55 | | |
| | |
As of or for the
Six Months Ended March 31, 2015 |
| |
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
|
| | | $ | 46.85 | | | | | $ | 36.38 | | | |
n/a
|
| |
n/a
|
| ||||||
Cash dividends per share
|
| | | $ | 0.5080(2) | | | | | $ | 0.5080(2) | | | | | $ | 0.70(2) | | | | | $ | 0.70(2) | | |
Diluted earnings per share attributable to WestRock Company shareholders from continuing operations
|
| | | $ | 1.24 | | | | | $ | 1.13 | | | | | $ | 2.73 | | | | | $ | 2.42 | | |
Basic earnings per share attributable to WestRock Company shareholders from continuing operations
|
| | | $ | 1.26 | | | | | $ | 1.14 | | | | | $ | 2.77 | | | | | $ | 2.45 | | |
| | |
As of or for the
Six Months Ended March 31, 2015 |
| |
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
|
| | | $ | 36.55 | | | | | $ | 28.38 | | | |
n/a
|
| |
n/a
|
| ||||||
Cash dividends per share
|
| |
(2)
|
| |
(2)
|
| |
(2)
|
| |
(2)
|
| ||||||||||||
Diluted earnings per share attributable to MWV shareholders from
continuing operations |
| | | $ | 0.97 | | | | | $ | 0.88 | | | | | $ | 2.13 | | | | | $ | 1.89 | | |
Basic earnings per share attributable to MWV shareholders from continuing operations
|
| | | $ | 0.99 | | | | | $ | 0.89 | | | | | $ | 2.16 | | | | | $ | 1.91 | | |
TEV/2015E EBITDA
|
| |
Low
|
| |
High
|
| |
Mean
|
| |
Median
|
| ||||||||||||
MWV Selected Paperboard Companies
|
| | | | 8.8x | | | | | | 9.0x | | | | | | 8.9x | | | | | | 8.9x | | |
MWV Selected Dispensing Companies
|
| | | | 8.7x | | | | | | 9.6x | | | | | | 9.2x | | | | | | 9.2x | | |
MWV Selected Specialty Chemicals Companies
|
| | | | 7.6x | | | | | | 13.4x | | | | | | 9.7x | | | | | | 8.8x | | |
MWV Selected Containerboard Company
|
| |
9.3x
|
|
MWV Business Segment
|
| |
Representative
Range |
| |
Implied Value
(in millions) |
|
Food & Beverage
|
| |
8.5x – 9.0x
|
| |
$4,267 – $4,518
|
|
Industrial
|
| |
9.0x – 11.0x
|
| |
$1,026 – $1,254
|
|
Specialty Chemicals
|
| |
9.0x – 11.0x
|
| |
$2,268 – $2,772
|
|
Home, Health & Beauty
|
| |
8.5x – 9.5x
|
| |
$774 – $865
|
|