Skip to main content

Sylvamo 2024 Earnings Per Share Increases 21%, Adjusted Operating Earnings Per Share Up 14% as Company Generates Strong Cash Flow

Sylvamo (NYSE: SLVM), the world’s paper company, is releasing fourth quarter 2024 earnings.

Financial Highlights – 2024 Full Year vs. 2023 Full Year

  • Net income of $302 million ($7.18 per diluted share) vs. $253 million ($5.93 per diluted share)
  • Adjusted operating earnings1 of $312 million ($7.42 per diluted share) vs. $278 million ($6.51 per diluted share)
  • Adjusted EBITDA2 of $632 million (17% margin) vs. $607 million (16% margin)
  • Cash provided by operating activities of $469 million vs. $504 million
  • Free cash flow3 of $248 million vs. $294 million

Additional Highlights – 2024 Full Year

  • Achieved 23% return on invested capital4
  • Reinvested $221 million in capital expenditures
  • Paid $154 million in debt, ending the year with $591 million in net debt
  • Paid dividends totaling $62 million
  • Repurchased approximately $68 million of our common stock, resulting in 40.6 million shares outstanding as of Dec. 31

Financial Highlights – Fourth Quarter vs. Third Quarter

  • Net income of $81 million ($1.94 per diluted share) vs. $95 million ($2.27 per diluted share)
  • Adjusted operating earnings of $82 million ($1.96 per diluted share) vs. $102 million ($2.44 per diluted share)
  • Adjusted EBITDA of $157 million (16% margin) vs. $193 million (20% margin)
  • Cash provided by operating activities of $164 million vs. $163 million
  • Free cash flow of $100 million vs. $119 million

Commercial and Operational Highlights – Fourth Quarter vs. Third Quarter

  • Price and mix was unfavorable by $18 million driven by pulp and paper price decreases in Europe (40% of the variance) and mix in North America (30% of the variance)
  • Volume improved by $6 million due to seasonality in Latin America
  • Operations and other costs improved by $2 million
  • Planned maintenance outage expenses increased by $17 million
  • Input and transportation costs increased by $9 million, primarily driven by higher transportation and seasonally higher energy prices

First Quarter Outlook

  • Adjusted EBITDA of $85 million to $105 million
  • Compared to the fourth quarter:
    • Price and mix are expected to decrease by $10 million to $15 million due to paper price decreases in Europe and in our Brazilian export regions, as well as seasonally unfavorable mix in Latin America. These decreases are projected to be partially offset by the realization of paper price increases communicated to customers in North America and Brazil in the fourth quarter.
    • Volume is projected to decrease by $20 million to $25 million, driven by the seasonally weakest demand quarter in Latin America and lower volume in North America from the Georgetown mill exit
    • Operations and other costs are expected to be stable to increasing up to $5 million
    • Input and transportation costs are projected to increase by $5 million to $10 million primarily due to seasonally higher energy prices in North America
    • Total planned maintenance outage expenses are expected to increase by $15 million
  • We expect quarterly earnings to improve throughout the year as we benefit from seasonally stronger volume and realize the price increases we are currently implementing. We also have less maintenance outage expenses in the second half of the year, with about 80% of our planned maintenance outages in the first half of the year.

Management Summary from Chairman and Chief Executive Officer Jean-Michel Ribiéras

In 2024, we earned $632 million in adjusted EBITDA, a 17% margin, and generated $248 million of free cash flow. We returned $130 million in cash to shareowners, representing 52% of free cash flow, exceeding our 40% commitment.

We have $82 million remaining on our $150 million share repurchase authorization from September 2023. Our board of directors also declared a first quarter dividend of $0.45 per share, which we paid Jan. 24th.

Our strong cash flow and $60 million received from escrow allowed us to pay down $154 million in debt in 2024, ending the year with $591 million in net debt.

Our structural cost reduction program, Project Horizon, made significant progress streamlining manufacturing, supply chain and overhead costs throughout 2024. Before inflation, we exceeded our $110 million year end run rate savings goal by $34 million, achieving $144 million in run rate savings.

On Dec. 31, we mutually terminated a supply agreement for uncoated freesheet, bristols and specialty papers from International Paper’s Georgetown, South Carolina, mill. We will continue to optimize by leveraging strategic initiatives to simplify the business, unlock efficiencies and drive earnings growth.

In 2024, we invested $221 million in our low-cost assets. We will continue executing our strategy by focusing on uncoated freesheet and investing to strengthen our competitive advantages, which will grow earnings and cash flow.

We plan to invest approximately $145 million in high-return capital projects to reduce costs and significantly enhance the capabilities of our most competitive mill in North America, located in Eastover, South Carolina. These investments will occur over the next three years, starting this year, with most of the capital spending in 2026. They will improve our uncoated freesheet mix and processes from the woodyard to our finished products.

Once completed, the combined projects should have an internal rate of return greater than 30% and increase adjusted EBITDA by more than $50 million annually, resulting in additional cash flow.

  • We plan to invest approximately $100 million to speed up one of our paper machines by the end of 2026, modernizing it to the same world class level as the mill’s other machine. The investment will allow us to produce approximately 60,000 additional short tons of uncoated freesheet annually.
  • We also plan to invest roughly $45 million for a new replacement sheeter. The state-of-the-art cutsize sheeter will be online by late 2026, lowering costs and adding flexibility to service customers.

We are also entering a 20-year partnership to outsource our Eastover woodyard operations. The external provider will invest capital to install, operate and maintain the woodyard. This will enable more efficient, reliable, cost-effective wood processing and additional flexibility. It will also allow us to avoid approximately $75 million in capital spending over the next five years.

1 Adjusted Operating Earnings (non-GAAP) are net income (GAAP), net of tax and net special items. Management uses this measure to focus on ongoing operations and believes it is useful to investors because it enables them to perform meaningful comparisons of past and present operating results. The Company believes that using this information, along with net income, provides for a more complete analysis of the results of operations. Net income is the most directly comparable GAAP measure. For more information regarding net special items, see the information under the heading Effects of Net Special Items and the Consolidated Statement of Operations and related notes included later in this release.

 

2 Adjusted EBITDA (non-GAAP) is net income (GAAP), net of tax, plus the sum of income taxes, net interest expense (income), depreciation, amortization and cost of timber harvested, stock-based compensation, and, when applicable for the periods reported, net special items. Management uses this measure in managing the operating performance of our business and believes that Adjusted EBITDA and Adjusted EBITDA Margin provide investors and analysts meaningful insights into our operating performance and Adjusted EBITDA is a relevant metric for the third-party debt. The Company believes that using this information, along with net income, provides for a more complete analysis of the results of its operations. Net income is the most directly comparable GAAP measure. For more information regarding net special items, see the information under the heading Effects of Net Special Items and the Consolidated Statement of Operations and related notes included later in this release.

 

3 Free Cash Flow is a non-GAAP measure and the most directly comparable GAAP measure is cash provided by operating activities. Management utilizes this measure in connection with managing our business and believes that Free Cash Flow is useful to investors as a liquidity measure because it measures the amount of cash generated that is available, after reinvesting in the business, to maintain a strong balance sheet and service debt, and return cash to shareowners. It should not be inferred that the entire Free Cash Flow amount is available for discretionary expenditures. Free Cash Flow also enables investors to perform meaningful comparisons between past and present periods.

 

4 Return on Invested Capital (“ROIC”) is a non-GAAP measure presented as a supplemental measure of our performance. Management believes that ROIC is useful because it measures how effectively and efficiently we use the capital invested in our business. ROIC = Adjusted Operating Earnings Before Interest / Average Invested Capital. Invested Capital = Equity plus total debt minus cash and temporary investments. The Average Invested Capital is calculated as a simple average for the two most recent fiscal years.

Select Financial Measures

 

(In millions)

Fourth

Quarter

2024

 

Third

Quarter

2024

 

Fourth

Quarter

2023

Net Sales

$

970

 

$

965

 

$

964

Net Income

 

81

 

 

95

 

 

49

Business Segment Operating Profit

 

109

 

 

150

 

 

77

Adjusted Operating Earnings

 

82

 

 

102

 

 

49

Adjusted EBITDA

 

157

 

 

193

 

 

117

Cash Provided By Operating Activities

 

164

 

 

163

 

 

167

Free Cash Flow

 

100

 

 

119

 

 

104

Segment Information

Sylvamo uses business segment operating profit to measure the earnings performance of its businesses and is calculated as set forth in footnote (g) under the "Sales and Earnings by Business Segment" table (page 8). Fourth quarter 2024 net sales by business segment and operating profit by business segment compared with the third quarter of 2024 and the fourth quarter of 2023 are as follows:

Business Segment Results

 

(In millions)

Fourth

Quarter

2024

 

Third

Quarter

2024

 

Fourth

Quarter

2023

Net Sales by Business Segment

 

 

 

 

 

Europe

$

194

 

 

$

194

 

 

$

197

 

Latin America

 

266

 

 

 

247

 

 

 

288

 

North America

 

514

 

 

 

532

 

 

 

496

 

Inter-segment Sales

 

(4

)

 

 

(8

)

 

 

(17

)

Net Sales

$

970

 

 

$

965

 

 

$

964

 

Operating Profit by Business Segment

 

 

 

 

 

Europe

$

3

 

 

$

3

 

 

$

(23

)

Latin America

 

50

 

 

 

49

 

 

 

48

 

North America

 

56

 

 

 

98

 

 

 

52

 

Business Segment Operating Profit

$

109

 

 

$

150

 

 

$

77

 

Operating profits in the fourth quarter of 2024:

Europe - $3 million compared with $3 million in the third quarter of 2024. Earnings were flat due to lower operating costs, lower unabsorbed costs from economic downtime and lower planned maintenance outages which offset unfavorable price and mix and higher input costs.

Latin America - $50 million compared with $49 million in the third quarter of 2024. Earnings were slightly higher due to higher volumes which offset higher operating costs, unfavorable price and mix and higher input costs.

North America - $56 million compared with $98 million in the third quarter of 2024. Earnings were lower due to higher planned maintenance outages, unfavorable price and mix, lower volumes and higher operating and input costs partially offset by lower unabsorbed costs due to economic downtime.

Effective Tax Rate

The reported effective tax rate for the fourth quarter of 2024 was 19%, compared to 28% for the third quarter of 2024. The lower rate for the fourth quarter was due to the mix of earnings in our regions, favorable return to accruals and the purchase of tax credits.

Excluding net special items, the effective tax rate for the fourth quarter of 2024 was 19%, compared with 28% for the third quarter of 2024.

The effective tax rate excluding net special items is a non-GAAP financial measure and is calculated by adjusting the income tax provision and rate to exclude the tax effect at the applicable statutory rate of net special items. Management believes that this presentation provides useful information to investors by providing a more meaningful comparison of the income tax rate between past and present periods.

Effects of Net Special Items

Net special items in the fourth quarter of 2024 amounted to a net after-tax charge of $1 million ($0.02 per diluted share), compared with a net after-tax charge of $7 million ($0.17 per diluted share) in the third quarter of 2024.

Earnings Webcast

The company will host an audio webcast at 10 a.m. EST / 9 a.m. CST. All interested parties are invited to listen at investors.sylvamo.com.

Parties who wish to participate should call 800-715-9871 (U.S.) or +1-646-307-1963 (international) and use access code 2859530. Participants should call in no later than 9:45 a.m. EST / 8:45 a.m. CST.

Replays are available at investors.sylvamo.com for one year and by phone for one week. To listen by phone, call 800-770-2030 (U.S.) or +1-609-800-9909 (international) and use access code 2859530.

About Sylvamo

Sylvamo Corporation (NYSE: SLVM) is the world's paper company with mills in Europe, Latin America and North America. Our vision is to be the employer, supplier and investment of choice. We transform renewable resources into papers that people depend on for education, communication and entertainment. Headquartered in Memphis, Tennessee, we employ more than 6,500 colleagues. Net sales for 2024 were $3.8 billion. For more information, please visit Sylvamo.com.

Forward-Looking Statements

This news release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, including the information under the headings "First Quarter Outlook" and "Management Summary from Chairman and Chief Executive Officer Jean-Michel Ribiéras." Any or all forward-looking statements may turn out to be incorrect, and our actual actions and results could differ materially from what they express or imply, because they involve known and unknown risks, uncertainties and other factors, many of which are beyond our control. These risks, uncertainties, and other factors include those disclosed in the heading "Risk Factors" in our Annual Report on Form 10-K for the year ended Dec. 31, 2023, filed with the U.S. Securities and Exchange Commission (SEC) and in our subsequent filings with the SEC, available on our website, Sylvamo.com. These forward-looking statements reflect our current expectations, and we undertake no obligation to publicly update any forward-looking statements, whether as a result of new information, future events or otherwise.

 

SYLVAMO CORPORATION

Consolidated Statement of Operations

Preliminary and Unaudited

(In millions, except per share amounts)

 

 

Three Months Ended

December 31,

 

Three Months Ended

September 30,

2024

 

Twelve Months Ended

December 31,

 

 

2024

 

2023

 

 

2024

 

2023

 

Net Sales

$

970

 

$

964

 

$

965

 

$

3,773

 

$

3,721

 

Costs and Expenses

 

 

 

 

 

 

 

 

 

 

Cost of products sold

 

733

 

 

762

(h)

 

700

 

 

2,833

(c)

 

2,809

(h)

Selling and administrative expenses

 

81

(a)

 

87

(i)

 

74

(e)

 

311

(a)

 

343

(i)

Depreciation, amortization and cost of timber harvested

 

44

(b)

 

38

 

 

39

(f)

 

159

(b)

 

143

 

Taxes other than payroll and income taxes

 

5

 

 

4

 

 

6

 

 

26

 

 

23

 

Interest expense (income), net

 

7

 

 

6

(j)

 

14

(g)

 

39

(d)

 

34

(j)

Income Before Income Taxes

 

100

 

 

67

 

 

132

 

 

405

 

 

369

 

Income tax provision

 

19

 

 

18

 

 

37

 

 

103

 

 

116

(k)

Net Income

$

81

 

$

49

 

$

95

 

$

302

 

$

253

 

Earnings Per Share

 

 

 

 

 

 

 

 

 

 

Basic

$

1.98

 

$

1.18

 

$

2.32

 

$

7.35

 

$

6.02

 

Diluted

$

1.94

 

$

1.16

 

$

2.27

 

$

7.18

 

$

5.93

 

Average Shares of Common Stock Outstanding - Diluted

 

42

 

 

42

 

 

42

 

 

42

 

 

42

 

 

The accompanying notes are an integral part of this consolidated statement of operations.

Three Months and Twelve Months Ended December 31, 2024

 

 

(a)

Includes a pre-tax loss of $1 million ($0 million after taxes) and $3 million ($2 million after taxes) for certain severance costs related to our salaried workforce for the three and twelve months ended December 31, 2024, respectively, and a pre-tax gain of $1 million ($0 million after taxes) for the three and twelve months ended December 31, 2024 for other items. Also includes pre-tax loss of $2 million ($1 million after taxes) for the twelve months ended December 31, 2024, for integration costs related to the Nymölla acquisition, and a pre-tax loss of $2 million ($1 million after taxes) for legal fees related to the Brazil Tax Dispute for the twelve months ended December 31, 2024.

 

 

(b)

Includes pre-tax loss of $2 million ($1 million after taxes) and $3 million ($2 million after taxes) for the three and twelve months ended December 31, 2024, respectively, related to forest fires in Brazil.

 

 

(c)

Includes pre-tax gain of $1 million ($1 million after taxes) for the twelve months ended December 31, 2024, to adjust the recognition of a foreign value-added tax refund in Brazil. Also includes pre-tax loss of $1 million ($1 million after taxes) for the twelve months ended December 31, 2024, for other charges.

 

 

(d)

Includes pre-tax loss of $5 million ($4 million after taxes) for the twelve months ended December 31, 2024, related to debt extinguishment costs.

 

Three Months Ended September 30, 2024

 

 

(e)

Includes pre-tax loss of $2 million ($1 million after taxes) for legal fees related to the Brazil Tax Dispute. Also includes pre-tax loss of $1 million ($1 million after taxes) for certain severance costs related to our salaried workforce.

 

 

(f)

Includes pre-tax loss of $1 million ($1 million after taxes) related to forest fires in Brazil.

 

 

(g)

Includes pre-tax loss of $5 million ($4 million after taxes) related to debt extinguishment costs.

 

 

Three Months and Twelve Months Ended December 31, 2023

 

 

(h)

Includes a pre-tax gain of $5 million ($4 million after taxes) for the three months and twelve months ended December 31, 2023, to adjust the recognition of a foreign value-added tax refund in Brazil, a pre-tax loss of $3 million ($2 million after taxes) for the twelve months ended December 31, 2023, for certain severance costs related to our salaried workforce and incremental expense of $9 million ($7 million after taxes) for the twelve months ended December 31, 2023, related to the impact of the step-up of acquired Nymölla inventory sold during the first quarter.

 

 

(i)

Includes a pre-tax loss of $10 million ($8 million after taxes) for the twelve months ended December 31, 2023, for certain severance costs related to our salaried workforce. Also includes pre-tax loss of $9 million ($7 million after taxes) for the three months ended December 31, 2023, and a pre-tax loss of $17 million ($13 million after taxes) for the twelve months ended December 31, 2023, for transaction and integration costs related to the Nymölla acquisition. Finally, includes a pre-tax loss of $4 million ($3 million after taxes) for the twelve months ended December 31, 2023 for professional and legal fees related to negotiations resulting in a shareholder cooperation agreement.

 

 

(j)

Includes a pretax gain of $4 million ($4 million after taxes) for the three months and twelve months ended December 31, 2023, to adjust interest income associated with the recognition of a foreign value-added tax refund in Brazil. Also includes $9 million ($6 million after taxes) of interest income related to tax settlements and a pre-tax loss of $5 million ($4 million after taxes) related to debt extinguishment costs for the twelve months ended December 31, 2023.

 

 

(k)

Includes a $2 million tax expense for the twelve months ended December 31, 2023 related to a change in valuation allowances for certain deferred tax assets.

 

SYLVAMO CORPORATION

Reconciliation of Net Income to Adjusted Operating Earnings

Preliminary and Unaudited

(In millions, except per share amounts)

 

 

Three Months Ended

December 31,

 

Three Months Ended

September 30,

2024

 

Twelve Months Ended

December 31,

 

2024

 

2023

 

 

2024

 

2023

Net Income

$

81

 

$

49

 

$

95

 

$

302

 

$

253

Add back: Net special items expense (income)

 

1

 

 

 

 

7

 

 

10

 

 

25

Adjusted Operating Earnings

$

82

 

$

49

 

$

102

 

$

312

 

$

278

 

Three Months Ended

December 31,

 

Three Months Ended

September 30,

2024

 

Twelve Months Ended

December 31,

 

2024

 

2023

 

 

2024

 

2023

Diluted Earnings Per Common Share as Reported

$

1.94

 

$

1.16

 

$

2.27

 

$

7.18

 

$

5.93

Add back: Net special items expense (income)

 

0.02

 

 

 

 

0.17

 

 

0.24

 

 

0.58

Adjusted Operating Earnings Per Share

$

1.96

 

$

1.16

 

$

2.44

 

$

7.42

 

$

6.51

 

SYLVAMO CORPORATION

Sales and Earnings by Business Segment

Preliminary and Unaudited

(In millions)

 

Net Sales by Business Segment

 

 

Three Months Ended

December 31,

 

Three Months Ended

September 30,

2024

 

Twelve Months Ended

December 31,

 

 

2024

 

 

 

2023

 

 

 

 

2024

 

 

 

2023

 

Europe

$

194

 

 

$

197

 

 

$

194

 

 

$

801

 

 

$

821

 

Latin America

 

266

 

 

 

288

 

 

 

247

 

 

 

974

 

 

 

1,006

 

North America

 

514

 

 

 

496

 

 

 

532

 

 

 

2,029

 

 

 

1,951

 

Inter-segment Sales

 

(4

)

 

 

(17

)

 

 

(8

)

 

 

(31

)

 

 

(57

)

Net Sales

$

970

 

 

$

964

 

 

$

965

 

 

$

3,773

 

 

$

3,721

 

Operating Profit by Business Segment

 

 

Three Months Ended

December 31,

 

Three Months Ended

September 30,

 

Twelve Months Ended

December 31,

 

 

2024

 

2023

 

2024

 

2024

 

 

2023

 

 

Europe

$

3

 

$

(23

)

 

$

3

 

$

10

 

$

(25

)

 

Latin America

 

50

 

 

48

 

 

 

49

 

 

150

 

 

197

 

 

North America

 

56

 

 

52

 

 

 

98

 

 

293

 

 

269

 

 

Business Segment Operating Profit

$

109

 

$

77

 

 

$

150

 

$

453

 

$

441

 

 

 

 

 

 

 

 

 

 

 

 

 

Income Before Income Taxes

$

100

 

$

67

 

 

$

132

 

$

405

 

$

369

 

 

Interest expense (income), net

 

7

 

 

6

 

(e)

 

14

(c)

 

39

(b)

 

34

 

(e)

Net special items expense (income)

 

2

(a)

 

4

 

(f)

 

4

(d)

 

9

(a)

 

38

 

(f)

Business Segment Operating Profit (g)

$

109

 

$

77

 

 

$

150

 

$

453

 

$

441

 

 

Three and Twelve Months Ended December 31, 2024

 

 

(a)

Includes pre-tax loss of $2 million ($1 million after taxes) and $3 million ($2 million after taxes) for the three and twelve months ended December 31, 2024, respectively, related to forest fires in Brazil, a pre-tax loss of $1 million ($0 million after taxes) and $3 million ($2 million after taxes) for certain severance costs related to our salaried workforce for the three and twelve months ended December 31, 2024, respectively, and a pre-tax gain of $1 million ($0 million after taxes) for the three and twelve months ended December 31, 2024 for other items. Also includes pre-tax loss of $2 million ($1 million after taxes) for the twelve months ended December 31, 2024, for integration costs related to the Nymölla acquisition, a pre-tax loss of $2 million ($1 million after taxes) for legal fees related to the Brazil Tax Dispute for the twelve months ended December 31, 2024, a pre-tax gain of $1 million ($1 million after taxes) to adjust the recognition of a foreign value-added tax refund in Brazil for the twelve months ended December 31, 2024 and a pre-tax loss of $1 million ($1 million after taxes) for other charges for the twelve months ended December 31, 2024.

 

 

(b)

Includes pre-tax loss of $5 million ($4 million after taxes) for the twelve months ended December 31, 2024, related to debt extinguishment costs.

 

 

Three Months Ended September 30, 2024

 

 

(c)

Includes pre-tax loss of $5 million ($4 million after taxes) related to debt extinguishment costs.

 

 

(d)

Includes pre-tax loss of $2 million ($1 million after taxes) for legal fees related to the Brazil Tax Dispute, a pre-tax loss of $1 million ($1 million after taxes) related to forest fires in Brazil and a pre-tax loss of $1 million ($1 million after taxes) for certain severance costs related to our salaried workforce.

 

 

Three Months and Twelve Months Ended December 31, 2023

 

 

(e)

Includes a pretax gain of $4 million ($4 million after taxes) for the three months and twelve months ended December 31, 2023, to adjust interest income associated with the recognition of a foreign value-added tax refund in Brazil. Also includes $9 million ($6 million after taxes) of interest income related to tax settlements and a pre-tax loss of $5 million ($4 million after taxes) related to debt extinguishment costs for the twelve months ended December 31, 2023.

 

 

(f)

Includes a pre-tax gain of $5 million ($4 million after taxes) for the three months and twelve months ended December 31, 2023, to adjust the recognition of a foreign value-added tax refund in Brazil and a pre-tax loss of $9 million ($7 million after taxes) for the three months ended December 31, 2023, and a pre-tax loss of $17 million ($13 million after taxes) for the twelve months ended December 31, 2023, for transaction and integration costs related to the Nymölla acquisition. Also includes pre-tax loss of $13 million ($10 million after taxes) for the twelve months ended December 31, 2023, for certain severance costs related to our salaried workforce. Finally, includes a pre-tax loss of $4 million ($3 million after taxes) for professional and legal fees related to negotiations resulting in a shareholder cooperation agreement and incremental expense of $9 million ($7 million after taxes) related to the impact of the step-up of acquired Nymölla inventory sold during the first quarter for the twelve months ended December 31, 2023.

 

 

(g)

As set forth in the chart above, business segment operating profit is defined as income before income taxes, but excluding net interest expense (income) and net special items. Business segment operating profit is a measure reported to our management for purposes of making decisions about allocating resources to our business segments and assessing the performance of our business segments.

 

Reconciliation of Net Income to Adjusted EBITDA and Adjusted EBITDA Margin

Preliminary and Unaudited

(In millions)

 

 

Three Months Ended

December 31,

 

Three Months Ended

September 30,

2024

 

Twelve Months Ended

December 31,

 

 

2024

 

 

 

2023

 

 

 

 

2024

 

 

 

2023

 

Net Income

$

81

 

 

$

49

 

 

$

95

 

 

$

302

 

 

$

253

 

Adjustments:

 

 

 

 

 

 

 

 

 

Income tax provision

 

19

 

 

 

18

 

 

 

37

 

 

 

103

 

 

 

116

 

Interest expense (income), net

 

7

 

 

 

6

 

 

 

14

 

 

 

39

 

 

 

34

 

Depreciation, amortization and cost of timber harvested

 

44

 

 

 

38

 

 

 

39

 

 

 

159

 

 

 

143

 

Stock-based compensation

 

6

 

 

 

2

 

 

 

5

 

 

 

23

 

 

 

23

 

Net special items expense (income)

 

 

 

 

4

 

 

 

3

 

 

 

6

 

 

 

38

 

Adjusted EBITDA

$

157

 

 

$

117

 

 

$

193

 

 

$

632

 

 

$

607

 

Net Sales

$

970

 

 

$

964

 

 

$

965

 

 

$

3,773

 

 

$

3,721

 

Adjusted EBITDA Margin

 

16.2

%

 

 

12.1

%

 

 

20.0

%

 

 

16.8

%

 

 

16.3

%

 

Adjusted EBITDA and Adjusted EBITDA Margin by Business Segment

 

 

Three Months Ended

December 31,

 

Three Months Ended

September 30,

2024

 

Twelve Months Ended

December 31,

 

 

2024

 

 

 

2023

 

 

 

 

2024

 

 

 

2023

 

Adjusted EBITDA

 

 

 

 

 

 

 

 

 

Europe

$

14

 

 

$

(16

)

 

$

11

 

 

$

47

 

 

$

7

 

Latin America

 

70

 

 

 

67

 

 

 

69

 

 

 

228

 

 

 

271

 

North America

 

73

 

 

 

66

 

 

 

113

 

 

 

357

 

 

 

329

 

Total Business Segment Adjusted EBITDA

$

157

 

 

$

117

 

 

$

193

 

 

$

632

 

 

$

607

 

Net Sales (excluding inter-segment sales eliminations)

 

 

 

 

 

 

 

 

 

Europe

$

194

 

 

$

197

 

 

$

194

 

 

$

801

 

 

$

821

 

Latin America

 

266

 

 

 

288

 

 

 

247

 

 

 

974

 

 

 

1,006

 

North America

 

514

 

 

 

496

 

 

 

532

 

 

 

2,029

 

 

 

1,951

 

Total Business Segment Net Sales

$

974

 

 

$

981

 

 

$

973

 

 

$

3,804

 

 

$

3,778

 

Adjusted EBITDA Margin

 

 

 

 

 

 

 

 

 

Europe

 

7

%

 

 

(8

)%

 

 

6

%

 

 

6

%

 

 

1

%

Latin America

 

26

%

 

 

23

%

 

 

28

%

 

 

23

%

 

 

27

%

North America

 

14

%

 

 

13

%

 

 

21

%

 

 

18

%

 

 

17

%

 

SYLVAMO CORPORATION

Consolidated Balance Sheet

Preliminary and Unaudited

(In millions)

 

 

December 31,

2024

 

December 31,

2023

Assets

 

 

 

Current Assets

 

 

 

Cash and temporary investments

$

205

 

 

$

220

 

Restricted cash

 

 

 

 

60

 

Accounts and notes receivable, net

 

429

 

 

 

428

 

Contract assets

 

26

 

 

 

27

 

Inventories

 

361

 

 

 

404

 

Other current assets

 

42

 

 

 

54

 

Total Current Assets

 

1,063

 

 

 

1,193

 

Plants, Properties and Equipment, Net

 

944

 

 

 

1,002

 

Forestlands

 

319

 

 

 

364

 

Goodwill

 

111

 

 

 

139

 

Right of Use Assets

 

58

 

 

 

58

 

Deferred Charges and Other Assets

 

109

 

 

 

116

 

Total Assets

$

2,604

 

 

$

2,872

 

Liabilities and Equity

 

 

 

Current Liabilities

 

 

 

Accounts payable

$

375

 

 

$

421

 

Notes payable and current maturities of long-term debt

 

22

 

 

 

28

 

Accrued payroll and benefits

 

79

 

 

 

63

 

Other current liabilities

 

206

 

 

 

183

 

Total Current Liabilities

 

682

 

 

 

695

 

Long-Term Debt

 

782

 

 

 

931

 

Deferred Income Taxes

 

152

 

 

 

189

 

Other Liabilities

 

141

 

 

 

156

 

Equity

 

 

 

Common stock, $1.00 par value, 200.0 shares authorized, 44.9 shares and 44.5 shares issued and 40.6 shares and 41.2 shares outstanding at December 31, 2024 and 2023, respectively

 

45

 

 

 

45

 

Paid-In Capital

 

71

 

 

 

48

 

Retained Earnings

 

2,455

 

 

 

2,222

 

Accumulated Other Comprehensive Loss

 

(1,490

)

 

 

(1,256

)

 

 

1,081

 

 

 

1,059

 

Less: Common stock held in treasury, at cost, 4.3 shares and 3.3 shares at December 31, 2024 and December 31, 2023, respectively

 

(234

)

 

 

(158

)

Total Equity

 

847

 

 

 

901

 

Total Liabilities and Equity

$

2,604

 

 

$

2,872

 

 

SYLVAMO CORPORATION

Consolidated Statement of Cash Flows

Preliminary and Unaudited

(In millions)

 

 

Twelve Months Ended

December 31,

 

 

2024

 

 

 

2023

 

Operating Activities

 

 

 

Net income

$

302

 

 

$

253

 

Depreciation, amortization, and cost of timber harvested

 

159

 

 

 

143

 

Deferred income tax provision (benefit), net

 

(7

)

 

 

 

Stock-based compensation

 

23

 

 

 

23

 

Changes in operating assets and liabilities and other

 

 

 

Accounts and notes receivable

 

(47

)

 

 

104

 

Inventories

 

25

 

 

 

6

 

Accounts payable and accrued liabilities

 

42

 

 

 

(73

)

Other

 

(28

)

 

 

48

 

Cash Provided By Operating Activities

 

469

 

 

 

504

 

Investing Activities

 

 

 

Invested in capital projects

 

(221

)

 

 

(210

)

Acquisition of business, net of cash acquired

 

 

 

 

(167

)

Cash Provided By (Used for) Investing Activities

 

(221

)

 

 

(377

)

Financing Activities

 

 

 

Dividends paid

 

(62

)

 

 

(57

)

Issuance of debt

 

250

 

 

 

446

 

Reduction of debt

 

(407

)

 

 

(526

)

Repurchases of common stock

 

(69

)

 

 

(70

)

Other

 

(22

)

 

 

(12

)

Cash Provided By (Used for) Financing Activities

 

(310

)

 

 

(219

)

Effect of Exchange Rate Changes on Cash

 

(13

)

 

 

12

 

Change in Cash, Temporary Investments and Restricted Cash

 

(75

)

 

 

(80

)

Cash, Temporary Investments and Restricted Cash

 

 

 

Beginning of the period

 

280

 

 

 

360

 

End of the period

$

205

 

 

$

280

 

 

SYLVAMO CORPORATION

Reconciliation of Cash Provided by Operations to Free Cash Flow

Preliminary and Unaudited

(In millions)

 

 

Three Months Ended

December 31,

 

Three Months Ended

September 30,

2024

 

Twelve Months Ended

December 31,

 

 

2024

 

 

 

2023

 

 

 

 

2024

 

 

 

2023

 

Cash Provided By Operating Activities

$

164

 

 

$

167

 

 

$

163

 

 

$

469

 

 

$

504

 

Adjustments:

 

 

 

 

 

 

 

 

 

Cash invested in capital projects

 

(64

)

 

 

(63

)

 

 

(44

)

 

 

(221

)

 

 

(210

)

Free Cash Flow

$

100

 

 

$

104

 

 

$

119

 

 

$

248

 

 

$

294

 

 

SYLVAMO CORPORATION

Reconciliation of Return on Invested Capital

Preliminary and Unaudited

(In millions)

 

 

 

2024

 

 

 

2023

 

Net Income

$

302

 

 

 

Net special items expense (income)

 

10

 

 

 

Interest expense (income), net

 

39

 

 

 

Adjusted Operating Earnings Before Interest

$

351

 

 

 

Total equity

$

847

 

 

$

901

 

Add: Long-term debt

 

782

 

 

 

931

 

Add: Notes payable and current maturities of long-term debt

 

22

 

 

 

28

 

Less: Cash, temporary investments and restricted cash

 

(205

)

 

 

(280

)

Total Invested Capital

$

1,446

 

 

$

1,580

 

Average Invested Capital

$1,513

Return on Invested Capital for the Twelve Months Ended December 31, 2024

23%

 

SYLVAMO CORPORATION

Reconciliation of Net Income to Adjusted EBITDA - First Quarter 2025 Outlook

Estimates

(In millions)

 

 

Three Months Ended

March 31,

2025

 

Net Income

$20 - $34

Adjustments:

 

Income tax provision

8 - 14

Interest expense (income), net

8

Depreciation, amortization and cost of timber harvested

43

Stock-based compensation

6

Adjusted EBITDA

$85 - $105

The non-GAAP financial measures presented in this release have limitations as analytical tools and should not be considered in isolation or as a substitute for an analysis of our results calculated in accordance with GAAP. In addition, because not all companies use identical calculations, the Company’s presentation of non-GAAP measures in this release may not be comparable to similarly titled measures disclosed by other companies, including companies in the same industry as Sylvamo.

Management believes certain non-U.S. GAAP financial measures, when used in conjunction with information presented in accordance with U.S. GAAP, can facilitate a better understanding of the impact of various factors and trends on the Company’s financial condition and results of operations. Management also uses these non-U.S. GAAP financial measures in making financial, operating and planning decisions and in evaluating the Company’s performance.

Contacts

Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.