Rayonier Advanced Materials Announces Second Quarter 2021 Results

Rayonier Advanced Materials Inc. (NYSE:RYAM) (the “Company”) reported net income of $122 million or $1.89 per diluted share, compared to a net loss of $13 million or $0.20 per diluted share for the same prior year quarter. Income from continuing operations for the quarter ended June 26, 2021 was $8 million or $0.13 per diluted share, compared to a loss from continuing operations of $4 million or $0.05 per diluted share for the same prior year quarter. The improvement in the diluted earnings per share was due to higher commodity High Purity Cellulose product sales prices along with stronger cellulose specialties volumes. Income from discontinued operations for the quarter ended June 26, 2021 was $114 million or $1.76 per diluted share, compared to a loss from discontinued operations of $9 million or $0.15 per diluted share for the same prior year quarter. The improvement in the diluted earnings per share was due to higher lumber sales prices. As a result of the announced sale of lumber and newsprint assets, the Company has reclassified certain prior year amounts to conform to the current year presentation for discontinued operations. Unless otherwise stated, information in this press release relates to continuing operations.

“As expected, second quarter operating results were significantly favorable to both the prior year and sequential quarter,” said Paul Boynton, President and Chief Executive Officer. “With strong cash flows generated by the record lumber prices in the second quarter, the pending sale of assets to GreenFirst Forest Products and the market recovery in commodity prices, the Company expects to capture significant Free Cash Flow for the year that will enable it to undertake prudent capital allocation initiatives, including debt paydown and investment in high-return projects in its core business.”

Second Quarter 2021 Operating Results from Continuing Operations

As a result of the announced sale of the Company’s lumber and newsprint assets, the Company operates in the following business segments: High Purity Cellulose, Paperboard, High-Yield Pulp and Corporate.

Net sales comprised the following for the periods presented:

 

Three Months Ended

 

Six Months Ended

Net sales

(in millions)

June 26, 2021

 

March 27, 2021

 

June 27, 2020

 

June 26, 2021

 

June 27, 2020

High Purity Cellulose

$

255

 

 

 

$

250

 

 

 

$

255

 

 

 

$

504

 

 

 

$

505

 

 

Paperboard

57

 

 

 

48

 

 

 

43

 

 

 

105

 

 

 

94

 

 

High-Yield Pulp

37

 

 

 

28

 

 

 

32

 

 

 

64

 

 

 

62

 

 

Eliminations

(8

)

 

 

(7

)

 

 

(6

)

 

 

(13

)

 

 

(12

)

 

Total net sales

$

341

 

 

 

$

319

 

 

 

$

324

 

 

 

$

660

 

 

 

$

649

 

 

Operating results comprised the following for the periods presented:

 

Three Months Ended

 

Six Months Ended

Operating income (loss)

(in millions)

June 26, 2021

 

March 27, 2021

 

June 27, 2020

 

June 26, 2021

 

June 27, 2020

High Purity Cellulose

$

11

 

 

 

$

6

 

 

 

$

7

 

 

 

$

17

 

 

 

$

2

 

 

Paperboard

2

 

 

 

6

 

 

 

6

 

 

 

8

 

 

 

11

 

 

High-Yield Pulp

1

 

 

 

(1

)

 

 

1

 

 

 

1

 

 

 

 

 

Corporate

(13

)

 

 

(11

)

 

 

(20

)

 

 

(25

)

 

 

(25

)

 

Total operating income (loss)

$

1

 

 

 

$

 

 

 

$

(6

)

 

 

$

1

 

 

 

$

(12

)

 

High Purity Cellulose

Operating results for the three and six months ended June 26, 2021 improved $4 million and $15 million, respectively, when compared to the prior year. Sales prices for the segment increased 17 percent and 13 percent during the current three-month and six-month periods, respectively, when compared to the same prior year period, led by higher commodity prices. Volumes declined 17 percent and 12 percent during the current three-month and six-month periods, respectively. Compared to the prior year periods, volumes were impacted by a more favorable mix of cellulose specialties, shipping constraints and the extended planned maintenance outage at the Jesup, Georgia facility. Costs increased during the current year compared to the prior year periods driven by inflation on key input costs and higher maintenance and logistic expenses.

Compared to the first quarter of 2021, operating income improved by $5 million driven by higher commodity sales prices and lower operational costs partly offset by lower sales volumes. Sales volumes were impacted by a more favorable mix of cellulose specialties, shipping constraints and the extended planned maintenance outage at the Jesup, Georgia facility.

Paperboard

Operating results for the three and six months ended June 26, 2021 declined $4 million and $3 million, respectively, when compared to the same prior year periods, primarily due to higher raw material pulp input costs and higher operational costs partially offset by higher sales prices and volumes. Compared to the prior year, sales prices increased 5 percent and 3 percent during the current three-month and six-month periods, respectively, driven by strong demand. Compared to the prior year, sales volumes increased 23 percent and 8 percent during the current three-month and six-month periods, respectively.

Compared to the first quarter of 2021, operating income declined $4 million due to higher raw material input costs and higher operations costs partly offset by higher sales prices and sales volumes. Compared to the prior quarter, sales prices increased 4 percent while sales volumes increased 14 percent.

High-Yield Pulp

Operating income for the three months ended June 26, 2021 was flat when compared to the same prior year period at $1 million. Operating results for the six months ended June 26, 2021 improved $1 million when compared to the same prior year period. Higher sales prices and volumes driven by market improvements were offset by higher operational costs and logistics constraints.

Operating results improved by $2 million when compared to the first quarter of 2021, driven by higher sales prices and volumes.

Corporate

The operating loss for the three-month period ended June 26, 2021, improved by $7 million to $13 million, when compared to the same prior year period primarily due to favorable foreign currency impacts and lower variable compensation costs. The operating loss for the six-month period ended June 26, 2021, remained unchanged at $25 million when compared to the same prior year period as unfavorable foreign currency impacts were offset by lower variable compensation costs.

Compared to the first quarter of 2021, the operating loss increased by $2 million, to $13 million, during the second quarter ended June 26, 2021, driven primarily by unfavorable foreign currency impacts.

Non-Operating Expenses

Interest expense for the three and six months ended June 26, 2021 increased $2 million and $5 million, respectively, when compared to the same prior year period. The increase was principally driven by increased interest rate and higher amortization of debt issuance costs related to the December 23, 2020 refinancing of certain debt.

Interest expense during the three months ended June 26, 2021 was flat at $16 million when compared to the first quarter of 2021.

Income Taxes

For continuing operations, the effective tax rate for the three and six months ended June 26, 2021 was a benefit of 153 percent and 77 percent, respectively, compared to a benefit of 83 percent and 47 percent, respectively, in the same periods of the prior year. The 2021 effective tax rates differ from the statutory rate of 21 percent primarily due to a tax benefit recognized by remeasuring the Company’s Canadian deferred tax assets at a higher blended statutory tax rate in Canada. The statutory tax rate is higher as a result of changing the allocation of income between the Canadian provinces once the sale of Forest Products and Newsprint is completed.

Discontinued Operations

The Company presents businesses that represent components as discontinued operations when they meet the criteria for held for sale or are sold, and their disposal represents a strategic shift that has, or will have, a major effect on its operations and financial results. As a result of the announced sale of lumber and newsprint assets, the Company is presenting the operations for the Forest Products and Newsprint segments as discontinued operations.

Sale of lumber and newsprint assets

On April 12, 2021, the Company announced the sale of its lumber and newsprint facilities and certain related assets (the “Purchased Assets”) located in Ontario and Québec Canada to GreenFirst Forest Products, Inc. (“GreenFirst”), for approximately $214 million, including an assumption of $74 million associated with finished goods, work-in-process and raw materials inventory value, which is subject to dollar-for-dollar fluctuation until closing. The final purchase price will be paid 85 percent in cash and the remainder in common shares of GreenFirst, to be held for a minimum of six months. In addition, a credit note will be issued to the Company by GreenFirst in the amount of CDN $8 million, which may be offset against amounts owed to GreenFirst in the future for wood chip purchases, equally over the next 5 years. The closing of the transaction is expected to occur on August 28, 2021. The sale completes the strategic portfolio optimization plans for the Company.

The Purchased Assets exclude accounts receivable, accounts payable, certain retained inventory and rights and obligations to softwood lumber duties, generated or incurred through the closing date. Since 2017, the Company has paid a total of $108 million in duties. As of June 26, 2021, the carrying value of the net assets included in the transaction was $232 million, including the carrying value of inventory which was $93 million. The Company expects a cash tax impact in 2021 and 2022 totaling less than $5 million as a result of this transaction, although the full extent of tax impacts are still being evaluated.

In connection with the transaction, the Company and GreenFirst will enter into a 20-yr wood chip and residual fiber supply agreement as well as a transition services agreement.

Discontinued operations results

Income from discontinued operations, net of taxes, for the three months ended June 26, 2021 was $114 million compared to a loss of $9 million for the comparable prior period ended June 27, 2020. The improvement was driven by an increase in prices for lumber offset by the impact of Global Intangible Low Taxed Income (“GILTI”) on foreign earnings. The application of GILTI effectively results in double book taxation of the majority of the Company’s high Canadian earnings.

Income from discontinued operations net of taxes, during the six months ended June 26, 2021 was $103 million compared to a loss of $16 million for the same prior year period ended June 27, 2020. The improvement was driven by an increase in prices for lumber offset by the impact of GILTI on foreign earnings.

The Company currently expects minimal cash taxes to be paid in 2021 or 2022 as a result of 2021 earnings associated with its discontinued operations.

 

Three Months Ended

 

Six Months Ended

Net sales

(in millions)

June 26, 2021

 

March 27, 2021

 

June 27, 2020

 

June 26, 2021

 

June 27, 2020

Forest Products

$

209

 

 

 

$

147

 

 

 

$

70

 

 

 

$

356

 

 

 

$

153

 

 

Newsprint

13

 

 

 

11

 

 

 

11

 

 

 

25

 

 

 

28

 

 

Eliminations

(10

)

 

 

(12

)

 

 

(9

)

 

 

(22

)

 

 

(23

)

 

Total net sales

$

212

 

 

 

$

146

 

 

 

$

72

 

 

 

$

359

 

 

 

$

158

 

 

 

Three Months Ended

 

Six Months Ended

Operating income (loss)

(in millions)

June 26, 2021

 

March 27, 2021

 

June 27, 2020

 

June 26, 2021

 

June 27, 2020

Forest Products

$

117

 

 

 

$

61

 

 

 

$

(4

)

 

 

$

178

 

 

 

$

(5

)

 

Newsprint

(2

)

 

 

(5

)

 

 

(6

)

 

 

(7

)

 

 

(11

)

 

Total operating income (loss)

$

115

 

 

 

$

56

 

 

 

$

(10

)

 

 

$

171

 

 

 

$

(16

)

 

Forest Products

The operating results for the three-month and six-month periods ended June 26, 2021 improved $121 million and $183 million, respectively, when compared to the same prior year period. The improvement was primarily due to an increase in lumber prices of 213 percent for the three-month period and 166 percent for the six-month period, partially offset by higher operational and residual stumpage costs. Sales volumes for the three-month and six-month periods ended June 26, 2021 were higher by 10 percent and 3 percent, respectively, than in the prior year comparable periods resulting primarily from the timing of shipments. The Company deposited $10 million and $5 million of softwood lumber duties in the quarters ended June 26, 2021 and 2020, respectively. While the Company benefits from the December 2020 rate reduction from 20 percent to 9 percent, the increase in lumber prices has resulted in an increase to the value of the duties paid. Since 2017, the Company has deposited $108 million of softwood lumber duties, the rights to which will be retained by the Company after the sale of the lumber assets.

Compared to the first quarter of 2021, the operating results improved by $56 million. The improvement was driven by a 38 percent increase in lumber price and a 8 percent increase in sales volumes primarily due to the timing of shipments.

Newsprint

Operating results for both the three and six months ended June 26, 2021 improved by $4 million when compared to the same prior year periods. Lower sales volumes were offset by improvements in sales prices and lower operational costs. Declines in newsprint volumes were due to continued weak demand while lower operational costs were driven by management’s decision to operate only one of its two operating lines.

Compared to the first quarter of 2021, the operating results improved by $3 million. The improvement was driven by improvements in sales price and lower costs.

Cash Flows & Liquidity

For the six months ended June 26, 2021, the Company generated operating cash flows of $186 million, of which continuing operations provided operating cash flows of $46 million and discontinued operations provided operating cash flows of $140 million. Operating cash flows from continuing operations include the impact of working capital, which increased $8 million, and the receipt of $21 million of cash tax refunds. An additional $30 million of cash tax refunds are expected in the next six to twelve months.

For the six months ended June 26, 2021, the Company invested $57 million, of which $47 million were capital expenditures for continuing operations, net of proceeds from the sale of assets, including approximately $4 million of strategic capital spending. Additionally, the Company invested $4 million in Anomera, Inc., one of the Company’s strategic growth initiatives. The Company also invested $6 million in capital expenditures for discontinued operations.

The Company ended the quarter with $359 million of liquidity globally, including $215 million of cash, borrowing capacity of $124 million under the ABL Credit Facility and $20 million of availability on the factoring facility in France. Liquidity for the second quarter improved by $91 million, due to an increase in cash driven by positive operational results and $21 million of cash tax refunds received during the period. Subsequent to the sale of the lumber and newsprint assets, the Company expects availability under its ABL Credit Facility will decrease by $30 million to $40 million.

Market Assessment

The market assessment represents the Company’s best current estimate of each business in this environment.

High Purity Cellulose

Pricing levels for the Company’s commodity products increased significantly during the second quarter and the Company expects this upward trend to continue into the third quarter. Prices for cellulose specialties are in line with expectations for the full year. Cellulose specialties volumes are expected to be well above prior year due to strong demand while total segment volumes will decline slightly for the full year mainly due to the length of extended planned maintenance outages. Volumes for both cellulose specialties and commodity products are expected to increase significantly in the second half of 2021 from first half levels.

Key costs are difficult to predict. Prices for energy, wood and commodity chemicals as well as logistics costs, have continued to increase during the second quarter and are expected to escalate in the back half of the year. Further, logistic and shipping constraints may negatively impact operating and sales results through the end of the year.

With current market conditions, including strong demand for cellulose specialties products, specifically in construction, automotive and plastics end markets, and elevated pricing for commodity viscose and fluff products, the Company believes it is well positioned to maintain or improve cellulose specialties margins in 2022 in spite of inflationary pressures. The Company also remains committed to investing in its core business to reduce costs, improve reliability, optimize performance and provide new platforms for growth.

Paperboard

Paperboard prices continued to increase in the second quarter as expected, due to strong demand in both commercial printing and packaging segments, helping offset increases in raw material costs. Paperboard prices are expected to increase further as demand for the Company’s products continues to strengthen, and additionally supported by industry supply disruptions.

High-Yield Pulp

High-yield pulp markets experienced additional price increases during the second quarter that the Company will recognize in the third quarter due to the typical sales lag. However, pulp market prices are forecasted to decrease later in the year. Logistics constraints and higher costs may negatively impact operating results through the end of the year.

Growing RYAM’s BioFuture

Upon the completion of the sale of the lumber and newsprint assets, the Company will focus on and invest in leveraging its four high purity cellulose plants to capitalize on the global demand for more sustainable products with its leading cellulose specialties offerings as alternatives for petroleum-based incumbents. Not only are these specialized assets capable of creating the world’s leading plant-based high purity cellulose, they are also ideally suited for generating green fuels, bioelectricity and other biomaterials such as lignins and tall oils. The Company has executed on several high return projects to enhance the value of these assets, including investments in green energy in Tartas, France, in TemSilk™ pulp, a critical input in the production of Lyocell, a more sustainable textile, and in Anomera, Inc., a company that manufactures carboxylated cellulose nanocrystals (CNC), a patented, biodegradable product for use in cosmetics and a wide variety of industrial applications. The Tartas green energy project is fully operational in the second quarter and the Company anticipates realizing $10 million in annualized benefits from this investment. The Company will also leverage its world-class R&D facilities to work with new and existing customers to develop natural-based solutions.

The Company will seek further opportunities to leverage its core knowledge of creating the remarkable from the renewable to drive incremental value in its BioFuture.

Conclusion

"The second quarter provided strong cash flow for the Company, which combined with the pending sale of our sawmill and newsprint assets, leaves us in a good position to reduce debt and invest in our BioFuture. Further, with rapidly escalating inflation, we will aggressively use all tools available to us to maintain or improve cellulose specialties margins in 2022. With strong demand for cellulose specialties, robust viscose and fluff markets and market supply constraints, we believe this goal is achievable,” concluded Mr. Boynton.

Conference Call Information

Rayonier Advanced Materials will host a conference call and live webcast at 10:00 a.m. ET on Wednesday, August 4, 2021 to discuss these results. Supplemental materials and access to the live audio webcast will be available at www.rayonieram.com. A replay of this webcast will be archived on the company’s website shortly after the call.

Investors may listen to the conference call by dialing 877-407-8293, no passcode required. For international parties, dial 201-689-8349. A replay of the teleconference will be available one hour after the call ends until 6:00 p.m. ET on Wednesday, August 18, 2021. The replay dial-in number within the U.S. is 877-660-6853, international is 201-612-7415, Conference ID: 13721701.

About Rayonier Advanced Materials

Rayonier Advanced Materials is a global leader of cellulose-based technologies, including high purity cellulose specialties, a natural polymer commonly found in filters, food, pharmaceuticals and other industrial applications. The Company also manufactures products for lumber, paper and packaging markets. In connection with the announced sale of its lumber and newsprint assets, expected to close on August 28, 2021, the Company will cease to manufacture lumber and certain paper products. With manufacturing operations in the U.S., Canada and France, Rayonier Advanced Materials employed approximately 4,000 people and generated approximately $1.7 billion of revenues during 2020, of which approximately 1,500 people and $400 million of revenues related to the lumber and newsprint operations. More information is available at www.rayonieram.com.

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,” “forecast,” “anticipate,” “guidance,” 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. All statements made in this earnings release are made only as of the date set forth at the beginning of this release. The Company undertakes no obligation to update the information made in this release in the event facts or circumstances subsequently change after the date of this release. The Company has not filed its Form 10-Q for the quarter ended June 26, 2021. As a result, all financial results described in this earnings release should be considered preliminary, and are subject to change to reflect any necessary adjustments or changes in accounting estimates, that are identified prior to the time the Company files its Form 10-Q.

Our operations are subject to a number of risks and uncertainties including, but not limited to, those listed below. When considering an investment in our securities, you should carefully read and consider these risks, together with all other information in our Annual Report on Form 10-K and our other filings and submissions to the SEC, which provide much more information and detail on the risks described below. If any of the events described in the following risk factors actually occur, our business, financial condition or operating results, as well as the market price of our securities, could be materially adversely affected. These risks and events include, without limitation: Epidemic and Pandemic Risks Our businesses are subject to risks associated with epidemics and pandemics, including the COVID-19 pandemic and related impacts. The nature and extent of ongoing and future impacts of the pandemic are highly uncertain and unpredictable. Macroeconomic and Industry Risks The businesses we operate are highly competitive and many of them are cyclical, which may result in fluctuations in pricing and volume that can adversely impact our business, financial condition and results of operations; Changes in raw material and energy availability and prices could affect our business, financial condition and results of operations; We are subject to risks associated with doing business outside of the United States; Currency fluctuations may have a negative impact on our business, financial condition and results of operations; Restrictions on trade through tariffs, countervailing and anti-dumping duties, quotas and other trade barriers, in the United States and internationally, could adversely affect our ability to access certain markets. Business and Operating Risks Our ten largest customers represent approximately 31 percent of our 2020 sales, and the loss of all or a substantial portion of our revenue from these large customers could have a material adverse effect on our business; A material disruption at one of our major manufacturing facilities could prevent us from meeting customer demand, reduce our sales and profitability, increase our cost of production and capital needs, or otherwise adversely affect our business, financial condition and results of operation; The availability of, and prices for, wood fiber could materially impact our business, results of operations and financial condition; Our operations require substantial capital; We depend on third parties for transportation services and increases in costs and the availability of transportation could adversely affect our business; Our failure to maintain satisfactory labor relations could have a material adverse effect on our business; We are dependent upon attracting and retaining key personnel, the loss of whom could adversely affect our business; Failure to develop new products or discover new applications for our existing products, or our inability to protect the intellectual property underlying such new products or applications, could have a negative impact on our business; The risk of loss of the Company’s intellectual property and sensitive business information, or disruption of its manufacturing operations, in each case due to cyberattacks or cybersecurity breaches, could adversely impact the Company. Regulatory Risks Our business is subject to extensive environmental laws, regulations and permits that may restrict or adversely affect our financial results and how we conduct business; The potential longer-term impacts of climate-related risks remain uncertain at this time. Financial Risks We may need to make significant additional cash contributions to our retirement benefit plans if investment returns on pension assets are lower than expected or interest rates decline, and/or due to changes to regulatory, accounting and actuarial requirements; We have significant debt obligations that could adversely affect our business and our ability to meet our obligations; The phase-out of LIBOR as an interest rate benchmark in 2023 may impact our borrowing costs; Challenges in the commercial and credit environments may materially adversely affect our future access to capital; We may need additional financing in the future to meet our capital needs or to make acquisitions, and such financing may not be available on favorable terms, if at all, and may be dilutive to existing stockholders. Company’s Common Stock and Certain Corporate Matters Risks Your percentage of ownership in the Company may be diluted in the future; Certain provisions in our amended and restated certificate of incorporation and bylaws, and of Delaware law, could prevent or delay an acquisition of the Company, which could decrease the price of our common stock. Merger and Acquisition Risks Failure to consummate the closing of the sale of the lumber and newsprint facilities and related assets to GreenFirst as contemplated under the binding asset purchase agreement could negatively impact the Company’s future earnings volatility and ability to reduce its leverage and invest in its core business; Fifteen percent (15%) of the purchase price for the GreenFirst transaction is payable in the common shares of the capital of GreenFirst (to be held by the Company for a minimum of six (6) months following the transaction closing) and the Company’s ability to ultimately realize the benefit of this consideration is subject to market conditions and GreenFirst’s future performance.

Other important factors that could cause actual results or events to differ materially from those expressed in forward-looking statements that may have been made in this document are described or will be described in our filings with the U.S. Securities and Exchange Commission, including our Annual Report on Form 10-K and Quarterly Reports on Form 10-Q. Rayonier Advanced Materials assumes no obligation to update these statements except as is required by law.

Non-GAAP Financial Measures

This earnings release and the accompanying schedules contain certain non-GAAP financial measures, including EBITDA, adjusted EBITDA, adjusted free cash flows, adjusted operating income, adjusted net income and adjusted net debt. These non-GAAP measures are reconciled to each of their respective most directly comparable GAAP financial measures beginning on Schedule D of this earnings release. We believe these non-GAAP measures provide useful information to our board of directors, management and investors regarding certain trends relating to our financial condition and results of operations. Our management uses these non-GAAP measures to compare our performance to that of prior periods for trend analyses, purposes of determining management incentive compensation and budgeting, forecasting and planning purposes.

We do not consider these non-GAAP measures an alternative to financial measures determined in accordance with GAAP. The principal limitations of these non-GAAP financial measures are that they may exclude significant expenses and income items that are required by GAAP to be recognized in our consolidated financial statements. In addition, they reflect the exercise of management’s judgment about which expenses and income items are excluded or included in determining these non-GAAP financial measures. In order to compensate for these limitations, management provides reconciliations of the non-GAAP financial measures we use to their most directly comparable GAAP measures. Non-GAAP financial measures should not be relied upon, in whole or part, in evaluating the financial condition, results of operations or future prospects of the Company.

Rayonier Advanced Materials Inc.

Condensed Consolidated Statements of Income (Loss)

June 26, 2021 (Unaudited)

(millions of dollars, except per share information)

 

 

Three Months Ended

 

Six Months Ended

 

June 26,
2021

 

March 27,
2021

 

June 27,
2020

 

June 26,
2021

 

June 27,
2020

Net Sales

$

341

 

 

 

$

319

 

 

 

$

324

 

 

 

$

660

 

 

 

$

649

 

 

Cost of Sales

(319

)

 

 

(298

)

 

 

(301

)

 

 

(617

)

 

 

(618

)

 

Gross Margin

22

 

 

 

21

 

 

 

23

 

 

 

43

 

 

 

31

 

 

Selling, general & administrative expenses

(18

)

 

 

(16

)

 

 

(20

)

 

 

(34

)

 

 

(39

)

 

Foreign exchange gains (losses)

(2

)

 

 

(1

)

 

 

(5

)

 

 

(3

)

 

 

1

 

 

Other operating income (expense), net

(1

)

 

 

(4

)

 

 

(4

)

 

 

(5

)

 

 

(5

)

 

Operating Income (Loss)

1

 

 

 

 

 

 

(6

)

 

 

1

 

 

 

(12

)

 

Interest expense

(16

)

 

 

(16

)

 

 

(14

)

 

 

(32

)

 

 

(27

)

 

Interest income and other, net

(2

)

 

 

 

 

 

(1

)

 

 

(1

)

 

 

(1

)

 

Income (Loss) From Continuing Operations Before Income Taxes

(17

)

 

 

(16

)

 

 

(21

)

 

 

(32

)

 

 

(40

)

 

Income tax benefit (expense)

25

 

 

 

 

 

 

17

 

 

 

25

 

 

 

19

 

 

Equity in income (loss) of equity method investment

 

 

 

 

 

 

 

 

 

(1

)

 

 

 

 

Income (Loss) from Continuing Operations

$

8

 

 

 

(16

)

 

 

$

(4

)

 

 

$

(8

)

 

 

$

(21

)

 

Income (loss) from discontinued operations, net of taxes

114

 

 

 

(11

)

 

 

(9

)

 

 

103

 

 

 

(16

)

 

Net Income (Loss)

$

122

 

 

 

$

(27

)

 

 

$

(13

)

 

 

$

95

 

 

 

$

(37

)

 

 

 

 

 

 

 

 

 

 

 

Basic Earnings Per Common Share:

 

 

 

 

 

 

 

 

Income (loss) from continuing operations

$

0.13

 

 

 

$

(0.26

)

 

 

$

(0.05

)

 

 

$

(0.12

)

 

 

$

(0.34

)

 

Income (loss) from discontinued operations

1.79

 

 

 

(0.17

)

 

 

(0.15

)

 

 

1.62

 

 

 

(0.25

)

 

Net income (loss) per common share - Basic

$

1.92

 

 

 

$

(0.43

)

 

 

$

(0.20

)

 

 

$

1.50

 

 

 

$

(0.59

)

 

 

 

 

 

 

 

 

 

 

 

Diluted Earnings Per Common Share:

 

 

 

 

 

 

 

 

Income (loss) from continuing operations

$

0.13

 

 

 

$

(0.26

)

 

 

$

(0.05

)

 

 

$

(0.12

)

 

 

$

(0.34

)

 

Income (loss) from discontinued operations

1.76

 

 

 

(0.17

)

 

 

(0.15

)

 

 

1.62

 

 

 

(0.25

)

 

Net income (loss) per common share - Diluted

$

1.89

 

 

 

$

(0.43

)

 

 

$

(0.20

)

 

 

$

1.50

 

 

 

$

(0.59

)

 

 

 

 

 

 

 

 

 

 

 

Shares Used for Determining:

 

 

 

 

 

 

 

 

 

Basic EPS

63,654,278

 

 

 

63,430,601

 

 

 

63,235,151

 

 

 

63,545,599

 

 

 

63,111,058

 

 

Diluted EPS

64,814,013

 

 

 

63,430,601

 

 

 

63,235,151

 

 

 

63,545,599

 

 

 

63,111,058

 

 

 

A

Rayonier Advanced Materials Inc.

Condensed Consolidated Balance Sheets

June 26, 2021 (Unaudited)

(millions of dollars)

 

 

June 26,
2021

 

December 31,
2020

Assets

 

 

 

Cash and cash equivalents

$

215

 

 

$

94

 

Assets of discontinued operations-held for sale, current

246

 

 

73

 

Other current assets

500

 

 

467

 

Property, plant and equipment, net

1,161

 

 

1,178

 

Assets of discontinued operations-held for sale, non-current

 

 

141

 

Other assets

526

 

 

577

 

 

$

2,648

 

 

$

2,530

 

Liabilities and Stockholders’ Equity

 

 

 

Debt due within one year

$

17

 

 

$

17

 

Liabilities of discontinued operations-held for sale, current

14

 

 

1

 

Other current liabilities

303

 

 

275

 

Long-term debt and finance lease obligations

1,064

 

 

1,067

 

Non-current environmental liabilities

162

 

 

163

 

Liabilities of discontinued operations-held for sale, non-current

 

 

12

 

Other non-current liabilities

301

 

 

300

 

Total stockholders’ equity

787

 

 

695

 

 

$

2,648

 

 

$

2,530

 

 

B

Condensed Consolidated Statements of Cash Flows

June 26, 2021 (Unaudited)

(millions of dollars)

 

 

Six Months Ended

 

June 26,
2021

 

June 27,
2020

Operating Activities:

 

 

 

Net income (loss)

$

95

 

 

 

$

(37

)

 

Loss (income) from discontinued operations

(103

)

 

 

16

 

 

Adjustments:

 

 

 

Depreciation and amortization

66

 

 

 

67

 

 

Other items to reconcile net income to cash provided by operating activities

(14

)

 

 

13

 

 

Changes in working capital and other assets and liabilities

2

 

 

 

(36

)

 

Cash provided by operating activities- continuing operations

46

 

 

 

23

 

 

Cash provided by (used for) operating activities- discontinued operations

140

 

 

 

(12

)

 

Cash Provided by Operating Activities

186

 

 

 

11

 

 

 

 

 

 

Investing Activities:

 

 

 

Capital expenditures, net

(47

)

 

 

(19

)

 

Investment in equity method investment

(4

)

 

 

 

 

Cash provided by (used for) investing activities-continuing operations

(51

)

 

 

(19

)

 

Cash provided by (used for) investing activities-discontinued operations

(6

)

 

 

(4

)

 

Cash Provided by (Used for) Investing Activities

(57

)

 

 

(23

)

 

 

 

 

 

Financing Activities:

 

 

 

Changes in debt

(6

)

 

 

 

 

Common stock repurchased, net of issuances

(1

)

 

 

 

 

Debt issuance costs

(1

)

 

 

(4

)

 

Cash Provided by (Used for) Financing Activities

(8

)

 

 

(4

)

 

 

 

 

 

Cash and Cash Equivalents:

 

 

 

Change in cash and cash equivalents

121

 

 

 

(15

)

 

Net effect of foreign exchange on cash and cash equivalents

 

 

 

 

 

Balance, beginning of year

94

 

 

 

64

 

 

Balance, end of period

$

215

 

 

 

$

49

 

 

 

C

Rayonier Advanced Materials Inc.

Sales Volumes and Average Prices

June 26, 2021 (Unaudited)

 

 

Three Months Ended

 

Six Months Ended

 

June 26,
2021

 

March 27,
2021

 

June 27,
2020

 

June 26,
2021

 

June 27,
2020

Average Sales Prices:

 

 

 

 

 

 

 

 

 

High Purity Cellulose

($ per metric ton):

 

 

 

 

 

 

 

 

 

High Purity Cellulose

$

1,128

 

 

$

1,046

 

 

$

966

 

 

$

1,086

 

 

$

965

 

Paperboard

($ per metric ton):

 

 

 

 

 

 

 

 

 

Paperboard

$

1,150

 

 

$

1,111

 

 

$

1,091

 

 

$

1,132

 

 

$

1,100

 

High-Yield Pulp

($ per metric ton):

 

 

 

 

 

 

 

 

 

Pulp (external sales)

$

539

 

 

$

474

 

 

$

493

 

 

$

510

 

 

$

478

 

 

 

 

 

 

 

 

 

 

 

Sales Volumes:

 

 

 

 

 

 

 

 

 

High Purity Cellulose

(thousands of metric tons):

 

 

 

 

 

 

 

 

 

High Purity Cellulose

204

 

 

217

 

 

245

 

 

421

 

 

480

 

Paperboard

(thousands of metric tons):

 

 

 

 

 

 

 

 

 

Paperboard

49

 

 

43

 

 

40

 

 

92

 

 

85

 

High-Yield Pulp

(thousands of metric tons):

 

 

 

 

 

 

 

 

 

Pulp (external sales)

55

 

 

44

 

 

53

 

 

99

 

 

105

 

 

D

Rayonier Advanced Materials Inc.

Reconciliation of Non-GAAP Measures

June 26, 2021 (Unaudited)

 

Total EBITDA

Three Months Ended

 

 

Six Months Ended

June 26, 2021

 

June 27, 2020

 

 

June 26, 2021

 

June 27, 2020

Net Income (Loss)

$

122

 

 

 

$

(13

)

 

 

 

$

95

 

 

 

$

(37

)

 

Depreciation and amortization-continuing operations

33

 

 

 

32

 

 

 

 

66

 

 

 

67

 

 

Depreciation and amortization-discontinued operations

 

 

 

3

 

 

 

 

3

 

 

 

6

 

 

Interest expense, net-continuing operations

16

 

 

 

14

 

 

 

 

32

 

 

 

27

 

 

Interest expense, net-discontinued operations

3

 

 

 

2

 

 

 

 

5

 

 

 

4

 

 

Income tax expense (benefit) continuing operations

(25

)

 

 

(17

)

 

 

 

(25

)

 

 

(19

)

 

Income tax expense (benefit)-discontinued operations

(1

)

 

 

(1

)

 

 

 

63

 

 

 

(2

)

 

EBITDA

$

148

 

 

 

$

20

 

 

 

 

$

239

 

 

 

$

46

 

 

Pension settlement (gain) loss

1

 

 

 

 

 

 

 

1

 

 

 

 

 

Adjusted EBITDA

$

149

 

 

 

$

20

 

 

 

 

$

240

 

 

 

$

46

 

 

 

 

 

 

 

 

 

 

 

Total Adjusted Free Cash Flow Reconciliation

 

 

 

 

 

Six Months Ended

Adjusted Free Cash Flows (a):

June 26,
2021

 

June 27,
2020

Cash provided by operating activities

$

186

 

 

 

$

11

 

 

Capital expenditures, net

(45

)

 

 

(17

)

 

Adjusted Free Cash Flows from Total Operations

$

141

 

 

 

$

(6

)

 

(a)

 

Adjusted free cash flows is defined as cash provided by (used for) operating activities adjusted for capital expenditures, net of proceeds from sale of assets, excluding strategic capital. Adjusted free cash flows is a non-GAAP measure of cash generated during a period which is available for dividend distribution, debt reduction, strategic acquisitions and repurchase of our common stock. Adjusted free cash flows is not necessarily indicative of the adjusted free cash flows that may be generated in future periods.

 

E

EBITDA by Segment (a):

Three Months Ended June 26, 2021

High Purity Cellulose

 

Paperboard

 

High-Yield Pulp

 

Corporate & Other

 

Total

Income (loss) from continuing operations

$

11

 

 

$

3

 

 

$

1

 

 

$

(7

)

 

 

$

8

 

 

Depreciation and amortization

27

 

 

4

 

 

1

 

 

1

 

 

 

33

 

 

Interest expense, net

 

 

 

 

 

 

16

 

 

 

16

 

 

Income tax expense (benefit)

 

 

 

 

 

 

(25

)

 

 

(25

)

 

EBITDA-continuing operations

$

38

 

 

$

7

 

 

$

2

 

 

$

(15

)

 

 

$

32

 

 

Pension settlement (gain) loss

 

 

 

 

 

 

1

 

 

 

1

 

 

Adjusted EBITDA-continuing operations

$

38

 

 

$

7

 

 

$

2

 

 

$

(14

)

 

 

$

33

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA by Segment (a):

Three Months Ended March 27, 2021

High Purity Cellulose

 

Paperboard

 

High-Yield Pulp

 

Corporate & Other

 

Total

Income (loss) from continuing operations

$

7

 

 

$

6

 

 

$

 

 

$

(29

)

 

 

$

(16

)

 

Depreciation and amortization

28

 

 

4

 

 

 

 

1

 

 

 

33

 

 

Interest expense, net

 

 

 

 

 

 

15

 

 

 

15

 

 

Income tax expense (benefit)

 

 

 

 

 

 

 

 

 

 

 

EBITDA-continuing operations

$

35

 

 

$

10

 

 

$

 

 

$

(13

)

 

 

$

32

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 27, 2020

 

High Purity Cellulose

 

Paperboard

 

High-Yield Pulp

 

Corporate & Other

 

Total

Income (loss) from continuing operations

$

5

 

 

$

6

 

 

$

1

 

 

$

(16

)

 

 

$

(4

)

 

Depreciation and amortization

26

 

 

4

 

 

1

 

 

1

 

 

 

32

 

 

Interest expense, net

 

 

 

 

 

 

14

 

 

 

14

 

 

Income tax expense (benefit)

 

 

 

 

 

 

(17

)

 

 

(17

)

 

EBITDA-continuing operations

$

31

 

 

$

10

 

 

$

2

 

 

$

(18

)

 

 

$

25

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA by Segment (a):

Six Months Ended June 26, 2021

High Purity Cellulose

 

Paperboard

 

High-Yield Pulp

 

Corporate & Other

 

Total

Income (loss) from continuing operations

$

18

 

 

$

9

 

 

$

1

 

 

$

(36

)

 

 

$

(8

)

 

Depreciation and amortization

55

 

 

8

 

 

1

 

 

2

 

 

 

66

 

 

Interest expense, net

 

 

 

 

 

 

32

 

 

 

32

 

 

Income tax expense (benefit)

 

 

 

 

 

 

(25

)

 

 

(25

)

 

EBITDA-continuing operations

$

73

 

 

$

17

 

 

$

2

 

 

$

(27

)

 

 

$

65

 

 

Pension settlement (gain) loss

 

 

 

 

 

 

1

 

 

 

1

 

 

Adjusted EBITDA-continuing operations

$

73

 

 

$

17

 

 

$

2

 

 

$

(26

)

 

 

$

66

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 27, 2020

 

High Purity Cellulose

 

Paperboard

 

High-Yield Pulp

 

Corporate & Other

 

Total

Income (loss) from continuing operations

$

 

 

$

11

 

 

$

 

 

$

(32

)

 

 

$

(21

)

 

Depreciation and amortization

57

 

 

8

 

 

1

 

 

1

 

 

 

67

 

 

Interest expense, net

 

 

 

 

 

 

27

 

 

 

27

 

 

Income tax expense (benefit)

 

 

 

 

 

 

(19

)

 

 

(19

)

 

EBITDA-continuing operations

$

57

 

 

$

19

 

 

$

1

 

 

$

(23

)

 

 

$

54

 

 

(a)

 

EBITDA- continuing operations is defined as income (loss) from continuing operations before interest, taxes, depreciation and amortization. EBITDA is a non-GAAP measure used by our Chief Operating Decision Maker, existing stockholders and potential stockholders to measure how the Company is performing relative to the assets under management.

 

G

Rayonier Advanced Materials Inc.

Reconciliation of Non-GAAP Measures (Continued)

June 26, 2021 (Unaudited)

(millions of dollars, except per share information)

 

 

Six Months Ended

Adjusted Free Cash Flows - continuing operations (a):

June 26,
2021

 

June 27,
2020

Cash provided by operating activities of continuing operations

$

46

 

 

 

$

23

 

 

Capital expenditures, net

(43

)

 

 

(15

)

 

Adjusted Free Cash Flows-continuing operations

$

3

 

 

 

$

8

 

 

(a)

 

Adjusted free cash flows-continuing operations is defined as cash provided by (used for) operating activities from continuing operations adjusted for capital expenditures, net of proceeds from sale of assets, excluding strategic capital. Adjusted free cash flows is a non-GAAP measure of cash generated during a period which is available for dividend distribution, debt reduction, strategic acquisitions and repurchase of our common stock. Adjusted free cash flows is not necessarily indicative of the adjusted free cash flows that may be generated in future periods.

Adjusted Net Debt (a):

June 26,
2021

 

December 31,
2020

Debt due within one year

$

17

 

 

 

$

17

 

 

Long-term debt & finance lease obligation

1,064

 

 

 

1,067

 

 

Total debt

1,081

 

 

 

1,084

 

 

Original issue discount, premiums and debt issuance costs

11

 

 

 

11

 

 

Cash and cash equivalents

(215

)

 

 

(94

)

 

Adjusted Net Debt

$

877

 

 

 

$

1,001

 

 

(a)

 

Adjusted net debt is defined as the amount of debt after the consideration of the original issue discount, premiums, and debt issuance costs, less cash. Adjusted net debt is a non-GAAP measure of debt and is not necessarily indicative of the adjusted net debt that may occur in future periods.

 

H

Rayonier Advanced Materials Inc.

Reconciliation of Non-GAAP Measures (Continued)

June 26, 2021 (Unaudited)

(millions of dollars, except per share information)

 

 

Three Months Ended

 

Six Months Ended

 

June 26,
2021

 

March 27,
2021

 

June 27,
2020

 

June 26,
2021

 

June 27,
2020

Adjusted Income (Loss) from Continuing Operations (a):

$

 

Per Diluted

Share

 

$

 

Per Diluted

Share

 

$

 

Per Diluted Share

 

$

 

Per Diluted Share

 

$

 

Per Diluted Share

Income (Loss) from Continuing Operations

$

8

 

 

$

0.13

 

 

$

(16

)

 

 

$

(0.26

)

 

 

$

(4

)

 

 

$

(0.05

)

 

 

$

(8

)

 

 

$

(0.12

)

 

 

$

(21

)

 

 

$

(0.34

)

 

Pension settlement loss

1

 

 

0.01

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

0.01

 

 

 

 

 

 

 

 

Tax effects of adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

 

 

Adjusted Income (Loss) from Continuing Operations

$

9

 

 

$

0.14

 

 

$

(16

)

 

 

$

(0.26

)

 

 

$

(4

)

 

 

$

(0.05

)

 

 

$

(7

)

 

 

$

(0.11

)

 

 

$

(21

)

 

 

$

(0.34

)

 

(a)

 

Adjusted income (loss) from Continuing Operations is defined as net income (loss) from Continuing Operations adjusted net of tax for a settlement of certain pension plans. Adjusted net income (loss) is not necessarily indicative of results that may be generated in future periods.

 

I

Discontinued Operations EBITDA Reconciliation - Forest Products and Newsprint

 

 

 

 

 

 

 

 

 

EBITDA by Discontinued Segment:

Three Months Ended June 26, 2021

 

Forest Products

 

Newsprint

 

Corporate & Other

 

Total

Income (loss) from discontinued operations

 

$

118

 

 

 

$

(1

)

 

 

$

(3

)

 

 

$

114

 

 

Depreciation and amortization

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

 

 

 

 

 

 

3

 

 

 

3

 

 

Income tax expense (benefit)

 

 

 

 

 

 

 

(1

)

 

 

(1

)

 

EBITDA from discontinued operations

 

$

118

 

 

 

$

(1

)

 

 

$

(1

)

 

 

$

116

 

 

 

 

 

 

 

 

 

 

 

EBITDA by Discontinued Segment:

Three Months Ended March 27, 2021

 

Forest Products

 

Newsprint

 

Corporate & Other

 

Total

Income (loss) from discontinued operations

 

$

61

 

 

 

$

(4

)

 

 

$

(68

)

 

 

$

(11

)

 

Depreciation and amortization

 

3

 

 

 

 

 

 

 

 

 

3

 

 

Interest expense, net

 

 

 

 

 

 

 

2

 

 

 

2

 

 

Income tax expense (benefit)

 

 

 

 

 

 

 

64

 

 

 

64

 

 

EBITDA from discontinued operations

 

$

64

 

 

 

$

(4

)

 

 

$

(2

)

 

 

$

58

 

 

 

 

 

 

 

 

 

 

 

EBITDA by Discontinued Segment:

Three Months Ended June 27, 2020

 

Forest Products

 

Newsprint

 

Corporate & Other

 

Total

Income (loss) from discontinued operations

 

$

(3

)

 

 

$

(5

)

 

 

$

(1

)

 

 

$

(9

)

 

Depreciation and amortization

 

2

 

 

 

1

 

 

 

 

 

 

3

 

 

Interest expense, net

 

 

 

 

 

 

 

2

 

 

 

2

 

 

Income tax expense (benefit)

 

 

 

 

 

 

 

(1

)

 

 

(1

)

 

EBITDA from discontinued operations

 

$

(1

)

 

 

$

(4

)

 

 

$

 

 

 

$

(5

)

 

 

 

 

 

 

 

 

 

 

EBITDA by Discontinued Segment:

Six Months Ended June 26, 2021

 

Forest Products

 

Newsprint

 

Corporate & Other

 

Total

Income (loss) from discontinued operations

 

$

179

 

 

 

$

(5

)

 

 

$

(71

)

 

 

$

103

 

 

Depreciation and amortization

 

3

 

 

 

 

 

 

 

 

 

3

 

 

Interest expense, net

 

 

 

 

 

 

 

5

 

 

 

5

 

 

Income tax expense (benefit)

 

 

 

 

 

 

 

63

 

 

 

63

 

 

EBITDA from discontinued operations

 

$

182

 

 

 

$

(5

)

 

 

$

(3

)

 

 

$

174

 

 

 

 

 

 

 

 

 

 

 

EBITDA by Discontinued Segment:

Six Months Ended June 27, 2020

 

Forest Products

 

Newsprint

 

Corporate & Other

 

Total

Income (loss) from discontinued operations

 

$

(3

)

 

 

$

(9

)

 

 

$

(3

)

 

 

$

(15

)

 

Depreciation and amortization

 

5

 

 

 

1

 

 

 

 

 

 

6

 

 

Interest expense, net

 

 

 

 

 

 

 

4

 

 

 

4

 

 

Income tax expense (benefit)

 

 

 

 

 

 

 

(2

)

 

 

(2

)

 

EBITDA from discontinued operations

 

$

2

 

 

 

$

(8

)

 

 

$

(1

)

 

 

$

(7

)

 

 

J

Discontinued Operations Adjusted Free Cash Flow Reconciliation

 

 

 

 

 

Six Months Ended

Adjusted Free Cash Flows from Discontinued Operations (a):

June 26,
2021

 

June 27,
2020

Cash provided by operating activities of discontinued operations

$

140

 

 

 

$

(12

)

 

Capital expenditures, net, for discontinued operations

(2

)

 

 

(2

)

 

Adjusted Free Cash Flows from Discontinued Operations

$

138

 

 

 

$

(14

)

 

(a)

 

Adjusted free cash flows from discontinued operations is defined as cash provided by (used for) operating activities from discontinued operations adjusted for capital expenditures, net of proceeds from sale of assets, excluding strategic capital, all solely related to discontinued operations. Adjusted free cash flows for discontinued operations is a non-GAAP measure of cash generated during a period which is available for dividend distribution, debt reduction, strategic acquisitions and repurchase of our common stock. Adjusted free cash flows for discontinued operations is not necessarily indicative of the adjusted free cash flows that may be generated by these operations in future periods.

Discontinued Operations - Sales Volumes and Average Prices

 

 

Three Months Ended

 

Six Months Ended

 

June 26, 2021

 

March 27, 2021

 

June 27, 2020

 

June 26, 2021

 

June 27, 2020

Average Sales Prices:

 

 

 

 

 

 

 

 

 

Forest Products

($ per thousand board feet):

 

 

 

 

 

 

 

 

 

Lumber

$

1,223

 

 

$

888

 

 

$

391

 

 

$

1,062

 

 

$

399

 

Newsprint

($ per metric ton):

 

 

 

 

 

 

 

 

 

Newsprint

$

529

 

 

$

468

 

 

$

412

 

 

$

499

 

 

$

415

 

 

 

 

 

 

 

 

 

 

 

Sales Volumes:

 

 

 

 

 

 

 

 

 

Forest Products

(millions of board feet):

 

 

 

 

 

 

 

 

 

Lumber

156

 

144

 

142

 

300

 

290

Newsprint

(thousands of metric tons):

 

 

 

 

 

 

 

 

 

Newsprint

25

 

25

 

27

 

50

 

67

 

K