third quarter 2011 reviews1.q4cdn.com/597881801/files/doc_presentations/2011/ip_3q11ear… · 2011...
TRANSCRIPT
Third Quarter 2011 Review October 27, 2011
John V. Faraci
Chairman &
Chief Executive Officer
Tim S. Nicholls
Senior Vice President &
Chief Financial Officer
2
Forward-Looking Statements
Certain statements in these slides and made during this presentation may be considered forward-looking
statements. These statements reflect management's current views and are subject to risks and
uncertainties that could cause actual results to differ materially from those expressed or implied in these
statements. Factors which could cause actual results to differ include but are not limited to: (i) increases in
interest rates; (ii) industry conditions, including but not limited to changes in the cost or availability of raw
materials, energy and transportation costs, competition we face, cyclicality and changes in consumer
preferences, demand and pricing for our products; (iii) global economic conditions and political changes,
including but not limited to the impairment of financial institutions, changes in currency exchange rates,
credit ratings issued by recognized credit rating organizations, the amount of our future pension funding
obligation, changes in tax laws and pension and health care costs; (iv) unanticipated expenditures related
to the cost of compliance with existing and new environmental and other governmental regulations and to
actual or potential litigation; (v) whether we experience a material disruption at one of our manufacturing
facilities and risks inherent in conducting business through a joint venture; (vi) the receipt of Temple-Inland
Inc. (“Temple-Inland”) shareholder and regulatory approvals for the pending transaction with Temple-Inland
and the successful fulfillment or waiver of all other conditions to closing the transaction without unexpected
delays or conditions; (vii) the failure to realize synergies and cost savings from the Temple-Inland
transaction or delay in realization thereof; and (viii) our ability to achieve the benefits we expect from all
other strategic acquisitions and divestitures. These and other factors that could cause or contribute to
actual results differing materially from such forward looking statements are discussed in greater detail in
our Securities and Exchange Commission (“SEC”) filings. Other important factors that could cause or
contribute to actual results differing materially are included but are not limited to those discussed in the
SEC filings of Temple-Inland. We undertake no obligation to publicly update any forward-looking
statements or other information related to this presentation, whether as a result of new information, future
events or otherwise.
3
Statements Relating to Non-GAAP Financial Measures
During the course of this presentation, certain non-U.S. GAAP financial information will be presented.
A reconciliation of those numbers to U.S. GAAP financial measures is available on the company’s website at internationalpaper.com under Investors.
4
$0.91
$0.80 $0.92
3Q10 2Q11 3Q11
Earnings per Share
Third Quarter 2011 Sustained Strong Results
Global Balance and Focused Business
Portfolio Continue to Produce Strong
Earnings and Cash Flow
Steady Volumes
Stable Pricing
Outstanding Operations
Strong Contribution from Ilim JV
Cost-of-Capital Returns
Offset Input Cost Escalation Earnings from continuing operations
before special items
5
Balanced Segment & Global Portfolio Driving Earnings
Industrial Packaging
41%
Printing Papers
32%
Consumer Packaging
15%
Ilim 10%
Distribution 2%
North America
70% Russia
12%
Europe 10%
Brazil 6%
Asia 2%
Operating Earnings
by Segment Operating Earnings
by Region
Based on 9M11 earnings before special items Russia includes the Svetogorsk mill and IP’s share of Ilim JV equity earnings IP’s share of Ilim JV equity earnings reflect approximate proportional adjustments for interest & tax
6
Significantly Improved EBITDA Margins
18%
22% 21%
27%
19%
23%
0%
5%
10%
15%
20%
25%
30%
N.A. Industrial Packaging
N.A. Printing Papers
N.A. Pulp
Brazil European Papers
U.S. Coated
Paperboard
9M11 Margins
9M10
Margin 15% 19% 20% 25% 23% 15%
Earnings before special items
Weighted Average
7
3Q11 Financial Snapshot Continued Strong Cash Generation
3Q102 2Q11 3Q11
Sales ($B) $6.5 $6.6 $6.6
EBITDA1 ($MM) $1,012 $912 $977
EBITDA Margin 16% 14% 15%
Capital Investment ($MM) ($184) ($229) ($315)
Free Cash Flow ($MM) $5933 $419 $561
1 Earnings from continuing operations before special items 2 Excludes Forest Products: $199 MM of Sales, $50 MM of EBITDA and $160 MM of Free Cash Flow 3 Excludes $1,150 MM cash paid for voluntary pension contributions
8
.80
.92
(.03) (.01)
(.05) (.01)
.03
.12 .03 .01 .03
$0.00
$0.10
$0.20
$0.30
$0.40
$0.50
$0.60
$0.70
$0.80
$0.90
$1.00
2Q11 Volume Price Operations & Other Costs
Maintenance Outages
Input Costs
Vicksburg Flood
Interest Tax Ilim JV 3Q11
3Q11 vs. 2Q11 EPS
Earnings before special items
Strong Quarter in a Tough Environment
9
.83
.92
(.06)
(.01) (.22)
(.03) .07
.23
.04 .01 .06
.08
$0.00
$0.10
$0.20
$0.30
$0.40
$0.50
$0.60
$0.70
$0.80
$0.90
$1.00
$1.10
$1.20
3Q10 Volume Price Operations & Other Costs
Maintenance Outages
Input Costs
Bad Debt Interest Tax Ilim JV 3Q11
3Q11 vs. 3Q10 EPS
Earnings before special items
Forest
Products
.91
Input Costs Offset by Price, Operations and Ilim JV
10
9M11 Financial Snapshot Continued Strong Cash Generation
9M102 9M11 Δ
Sales ($B) $18.4 $19.7 7%
EBIT1 ($B) $0.9 $1.4 56%
EPS1 $1.22 $2.44 100%
Cash Provided by Operations ($B)
$1.43 $2.14 50%
Cash Balance ($B) $1.2 $2.7 125%
1 Earnings from continuing operations before special items 2 Excludes Forest Products: $220 MM of Sales, $97 MM of EBIT, $210 MM of Cash Provided by Operations and $210 MM of Cash Balance 3 Excludes $132 MM of cash received from alternative fuel credits and $1,150 MM cash paid for voluntary pension contributions 4 Excludes a $209 MM increase in working capital related to the cessation of the European A/R securitization program and a $123 MM tax
receivable collected related to pension contributions
11
.60
.75
.28
.05
.13 .12 .12
.35 .33
.14 .19
.23
.12
.33
.43
.36 .31
.12 .12
.35
.47 .45
.52
.69
.41
.56
.21
.08
.20 .24
.04
.42
.68
.74 .80
.53
.14
.32
.24
.43
.29
.40
.57
.42 .37
.83
.92
.42
.08
1Q 2Q 3Q 4Q 1Q 2Q 3Q 4Q 1Q 2Q 3Q 4Q 1Q 2Q 3Q 4Q 1Q 2Q 3Q 4Q 1Q 2Q 3Q 4Q 1Q 2Q 3Q 4Q 1Q 2Q 3Q 4Q 1Q 2Q 3Q 4Q 1Q 2Q 3Q 4Q 1Q 2Q 3Q 4Q 1Q 2Q 3Q
3Q11 Operating Business EPS Demonstrated Step Change in Performance
2003 2004 2005 2006 2007 2010 2002 2000 2001 2008
Impact of Mineral Rights Gain
2009
Earnings from continuing operations before special items as reported at the time
.84
2011
.91 Final Land Sale
Transformation
12
($12) ($12)
($10)
Fiber Energy Chemicals
North America
Outside North America
($21)
($9)
($4)
Industrial Packaging
Printing Papers
Consumer Packaging
Wood Energy Chemicals
Freight OCC
Global Input Costs vs. 2Q11 $34 MM Unfavorable, or ($0.05)/Share
By Business By Input Type
13
269
301
(8) (16)
(21) 59 18
$0
$50
$100
$150
$200
$250
$300
$350
2Q11 Price & Mix
Volume Maintenance Outages
Input Costs
Vicksburg 3Q11
Industrial Packaging 3Q11 vs. 2Q11
Earnings before special items
14
N.A. Industrial Packaging Relative EBITDA Margins
IP EBITDA margins based on North American Industrial Packaging operating profit before special items. Competitor EBITDA margin estimates obtained from public filings and IP analysis. Excludes revenue from trade volumes.
21.9% 22.0%
17.3% 17.6%
16.1%
12.2%
19.6%
16.8%
12.2%
IP Competitor A Competitor B
3Q10 2Q11 3Q11
15
98 103
(1) (4) (4)
4 10
$0
$20
$40
$60
$80
$100
$120
2Q11 Price & Mix
Volume Operations & Costs
Maintenance Outages
Input Costs
3Q11
Consumer Packaging 3Q11 vs. 2Q11
Earnings before special items
16
N.A. Coated Paperboard Outstanding Operational Performance
Manufacturing
$30 MM cash costs savings YTD
Supply Chain
Realized $7 MM of benefits YTD
Supply Chain 3Q11
vs. 4Q10
Miles Per Shipment 4%
Inventory Turns 17%
Inventory (M Tons) 9%
17
N.A. Coated Paperboard 2011 YTD Earnings Exceed FY10
Earnings before special items
$108
1Q11
2Q11
3Q11
$0
$40
$80
$120
$160
$200
2010 Full Year
2011
EB
IT
$190
18
Foodservice New Products Driving Volume Recovery
ecotainer® introduced
Hold&Go® introduced
Earnings before special items
Foodservice utilizes ~100% IP Coated Paperboard for its cup production
95%
98%
100%
103%
105%
2005 2006 2007 2008 2009 2010 9M11 Annualized
Volume Indexed to 2005 Baseline
Hu
nd
red
s
19
222 238
(1) (5)
(9) 25
6
$0
$50
$100
$150
$200
$250
2Q11 Price & Mix
Volume Operations & Other Costs
Maintenance Outages
Input Costs
3Q11
Printing Papers 3Q11 vs. 2Q11
Earnings before special items
20
$ Million 3Q10 2Q11 3Q11
Sales $1,755 $1,655 $1,710
Earnings $22 $14 $27
xpedx 3Q11 vs. 2Q11
Daily Sales Change vs. 3Q10 vs. 2Q11
Printing (10%) 8%
Packaging 5% 2%
Facility Solutions (9%) (2%)
Earnings before special items
Average daily sales rate in Printing up 8%
Strong in publishing grades
Realization of S&A and cost reduction initiatives
Headcount down 8% vs. 3Q10; 3% vs. 2Q11
21
xpedx 9M11
$25
$26
$27
1Q11 2Q11 3Q11
Daily Sales
90
95
100
1Q11 2Q11 3Q11
N.A. Headcount
Indexed to 4Q10 Baseline
$MM
22
$ Million 3Q10 2Q11 3Q11
Sales (100%) $465 $580 $580
Earnings (IP Share) $22 $57 $51
Ilim’s results are reported on a one-quarter lag.
IP’s shares of Ilim’s reported earnings for 3Q11 & 2Q11 include an after-tax foreign exchange gain of $9MM for each period.
3Q10 earnings include an after-tax foreign exchange loss of $5.7MM.
Ilim Joint Venture 3Q11 vs. 2Q11
3Q11 vs. 2Q11 3Q11 vs. 3Q10
Business Volume Price /
Ton Volume
Price / Ton
Pulp (10%) $47 2% $32
Containerboard (3%) $11 4% $193
IP received a $40 MM dividend in 3Q11; $82 MM YTD
23
Ilim Joint Venture Capital Expansion Update
Bratsk Mill
New NBSK pulp line
550 M ton net capacity increase
Start-up in 2012
New recovery boiler
$700 MM capital
Projected return > 20%
Koryazhma Mill
Install paper machine
165 M tons of uncoated freesheet
55 M tons of coating base
Start-up in 2012
$270 MM capital
Projected return > 20%
24
3Q11 Summary
Global Balance and Focused Business
Portfolio Continue to Produce Strong
Earnings and Cash Flow
Steady Volumes
Stable Pricing
Outstanding Operations
Strong Contribution from Ilim JV
Cost-of-Capital Returns
Offset Input Cost Escalation
25
Improving Returns on Invested Capital Transformation Driving ROI
4%
5%
6%
7%
4%
6%
8%
0%
2%
4%
6%
8%
2000 - 2005 Avg
2006 2007 3Q08 Run Rate
2009 2010 2011 YTD
RO
I
Global Economic Recession
Earnings before special items
26
Fourth Quarter Outlook Changes from 3Q11
North America Europe Brazil Asia
Volume
Paper Stable Seasonal Increase
Seasonal Increase
Packaging Seasonal Decrease
Seasonal Increase
Stable
Pricing
Paper Stable,
Pulp Decrease Stable Stable
Packaging Stable Stable Stable
Maintenance Outages Increase ($60 MM)
Decrease $23 MM
Decrease $10 MM
Input & Freight Costs Decrease Stable Slight
Decrease Slight
Decrease
xpedx Slight
Decrease Ilim
Currency ~($55MM)
Operations Costs
Seasonal Increase
27
IP India - APPM Update
Completed acquisition of 75 percent stake in
Andhra Pradesh Paper Mills on October 14th
Initial entry into India – platform for paper and
packaging growth
Hyderabad IP India HQ
Successful Farm Forestry Program Newly Installed PM6
AP Integrated Mill – 175M tons Coastal Recycled Mill – 65M tons
28
Temple-Inland Update
Key steps to closing
Post closing planning
September 2011 October 2011 November 2011 December 2011
October 25, 2011
Revised TIN preliminary proxy statement filed with SEC
November / December 2011 Sept. 6, 2011 Sept. 23, 2011
TIN Preliminary proxy statement filed with SEC
Oct 21, 2011
IP and TIN certify substantial compliance with
DOJ second request
Dec 31, 2011
Expiration of DOJ timing agreements
Merger agreement executed
Expect TIN will finalize proxy and hold special shareholder meeting
Regulatory Timeline
Merger Timeline
29
Additional Information
In connection with the proposed Temple-Inland merger, Temple-Inland has filed a preliminary
proxy statement with the SEC. When completed, a definitive proxy statement and a form of
proxy will be mailed to shareholders of Temple-Inland. Investors and security holders are
advised to read the definitive proxy statement because it will contain important
information about the merger and the parties to the merger. Investors and security holders
may obtain a free copy of the definitive proxy statement (when available) and other relevant
documents filed by Temple-Inland at the SEC website at http://www.sec.gov. The definitive proxy
statement and other relevant documents also may be obtained (after it has been filed with the
SEC) for free from International Paper by directing such request to International Paper, Investor
Relations, telephone (800) 678-8715.
CERTAIN INFORMATION REGARDING PARTICIPANTS
International Paper and certain of its respective directors and executive officers may be deemed
to be participants in the proposed transaction under the rules of the SEC. Security holders may
obtain information regarding the names, affiliations and interests of International Paper's
directors and executive officers in International Paper's Annual Report on Form 10-K for the year
ended December 31, 2010 which was filed with the SEC on February 25, 2011, and its proxy
statement for the 2011 Annual Meeting, which was filed with the SEC on April 8, 2011. Additional
information regarding the interests of participants in the solicitation of proxies in connection with
the merger will be included in the definitive proxy statement that Temple-Inland intends to file
with the SEC. These documents can be obtained free of charge from the sources indicated
above.
30
Appendix Investor Relations Contacts
Glenn R. Landau 901-419-1731
Emily Nix 901-419-4987
Media Contact
Tom Ryan 901-419-4333
31
$ Million (Except as noted)
2009 2010 2011 Estimate
Capital Spending $534 $775 $1.2 B
Depreciation &
Amortization $1.5 B $1.5 B $1.4 B
Net Interest Expense $669 $608 $550
Corporate Items $181 $226 $150 - $175
Effective Tax Rate 30% 30% 32%
Before special items and excluding Ilim
Key Financial Statistics
32
$ Million 1Q11 2Q11 3Q11 4Q11E 2011E
Industrial Packaging $31 $72 $13 $26 $142
Printing Papers Total $39 $49 $43 $41 $172
North America 39 29 21 41 130
Europe 0 13 12 0 25
Brazil 0 7 10 0 17
Consumer Packaging Total $0 $21 $11 $27 $59
North America 0 17 0 27 44
Europe 0 4 11 0 15
Total Impact $70 $142 $67 $94 $373
Dollar impact of planned maintenance outages are estimates and subject to change
Maintenance Outages Expenses
33
3Q11 vs. 2Q11 3Q11 vs. 3Q10
Business Volume Price /
Ton Volume
Price / Ton
N.A. Container1 0% ($6) (1%) ($2)
European Container2 (9%) €36 3% €78
Industrial Packaging
1 Volumes reflect FBA reporting basis, which excludes Display and Bulk products and shipments from facilities in Mexico and Latin
America; but includes domestic sheet plant shipments 2 European Container volumes reflect box shipments only. These shipments include the non-consolidated joint venture in Turkey
and reflect its acquisition of D.S. Smith in 3Q10
34 Average IP price realization (includes the impact of mix across all grades)
3Q11 vs. 2Q11 3Q11 vs. 3Q10
Business Volume Price / Ton Volume Price / Ton
N.A. Paper 0% $12 (3%) $25
N.A. Pulp 3% ($52) (7%) ($41)
European Paper (6%) €1 (7%) €44
Printing Papers
35 Average IP price realization (includes the impact of mix across all grades)
3Q11 vs. 2Q11 3Q11 vs. 3Q10
Volume Price/Ton Volume Price/Ton
N.A. Coated Paperboard (5%) $12 (4%) $46
Revenue Price Revenue Price
Converting Businesses 13% NA 12% NA
Consumer Packaging
36
Special Items Before Tax & Noncontrolling Interest
Special Items Pre-Tax ($Million) 3Q10 2Q11 3Q11
Industrial Packaging
Acquisition Costs ($8)
Printing Papers
Facility Closure Costs $21 $1
Consumer Packaging
Fixed Asset Impairment or Adjustment ($129) ($82)
Reorganization ($2) $1
xpedx Reorganization ($10) ($18)
Corporate Restructuring & Other Charges ($26) ($9)
Acquisition Costs ($16)
Total Special Items Before Tax & Noncontrolling Interest $0 ($146) ($131)
37
Special Items Net of Taxes
3Q11
$ Million EPS
Earnings Before Special Items $402 $0.92
Special Items Net of Taxes:
Fixed Asset Market Value Adjustment $148
Acquisition Costs ($15)
Reorganization ($18)
Mill & Machine Shutdowns $1
Total Special Items Net of Taxes $116 $0.27
Net Earnings $518 $1.19
38
3Q11 EBITDA
Operating Profit
$ Million
D & A $ Million
Tons Thousand
EBITDA per Ton
EBITDA Margin
Industrial Packaging
North America1 $290 $121 2,547 $161 20%
Europe $9 $7 244 $66 6%
Printing Papers
North America2 $127 $51 684 $260 25%
Europe3 $47 $20 289 $232 22%
Brazil $37 $38 283 $265 26%
U.S. Market Pulp $26 $15 260 $158 22%
Consumer Packaging
N.A. Coated Paperboard $66 $36 342 $298 24%
1 Excludes Recycling & Bag businesses; includes Saturating Kraft business 2 Includes Bleached Kraft business 3 Excludes Market Pulp
39
Operating Profits by Industry Segment
$ Million 3Q10 2Q11 3Q11
Industrial Packaging $332 $269 $301
Printing Papers $278 $222 $238
Consumer Packaging $71 $98 $103
Distribution $22 $14 $27
Forest Products $49 $0 $0
Operating Profit $752 $603 $669
Net Interest Expense ($152) ($137) ($130)
Noncontrolling Interest / Equity Earnings Adjustment $5 $9 $7
Corporate Items ($58) ($36) ($34)
Special Items $0 ($146) ($131)
Earnings from continuing operations before income taxes, equity earnings & noncontrolling interest
$547 $293 $381
Equity Earnings, net of taxes - Ilim $22 $57 $51
40
Geographic Business Segment Operating Results Before Special Items
$ Million Sales Operating Profit
3Q10 2Q11 3Q11 3Q10 2Q11 3Q11
Industrial Packaging
North American $2,210 $2,220 $2,210 $320 $253 $291
European $235 $295 $275 $14 $16 $9
Asian $165 $190 $175 ($2) $0 $1
Printing Papers
North American $715 $695 $705 $125 $101 $127
European $325 $380 $350 $58 $47 $48
Brazilian $275 $295 $290 $46 $39 $37
U.S. Market Pulp $210 $195 $185 $49 $35 $26
Consumer Packaging
North American $615 $625 $640 $51 $62 $76
European $85 $95 $90 $17 $23 $19
Asian $170 $225 $225 $3 $13 $8
xpedx $1,755 $1,655 $1,710 $22 $14 $27
Does not reflect total company sales and operating profit
41
1 Assuming dilution 2 A reconciliation to GAAP EPS is available at www.internationalpaper.com under the Investors tab at Webcasts and Presentations
Pre-Tax $MM
Tax $MM
Non-controlling
Interest $MM
Equity Earnings
Net Income
$MM
Estimated Tax Rate
Average Shares1
MM
Diluted EPS2
Before Special Items
3Q11 $512 ($155) ($5) $50 $402 30% 435 $0.92
Special Items
3Q11 ($131) $239 $8 $0 $116 182% 435 $0.27
Earnings
3Q11 $381 $84 $3 $50 $518 (22%) 435 $1.19
2011 Earnings from Continuing Operations
42
332
301 (17)
(9) (55) 0
50
$0
$50
$100
$150
$200
$250
$300
$350
$400
3Q10 Price & Mix
Volume Operations & Costs
Maintenance Outages
Input Costs
3Q11
Industrial Packaging 3Q11 vs. 3Q10
Earnings before special items
43
278
238
(3)
(60)
(16)
13 21 5
$0
$50
$100
$150
$200
$250
$300
$350
3Q10 Price & Mix
Volume Operations & Other Costs
Maintenance Outages
Input Costs
Bad Debt 3Q11
Printing Papers 3Q11 vs. 3Q10
Earnings before special items
44
$ Million 3Q10 2Q11 3Q11
Sales $275 $295 $290
Earnings $46 $39 $37
EBITDA Margin 29% 26% 26%
IP Brazil results are reported in the Printing Papers segment
IP Brazil
3Q11 vs. 2Q11 3Q11 vs. 3Q10
Business Volume Price /
Ton Volume
Price / Ton
Uncoated Freesheet 5% ($3) 8% $10
Domestic 17% ($29) 4% ($72)
Export (3%) $17 11% $73
45
71
103 (8)
(2) (24)
32
34
$0
$20
$40
$60
$80
$100
$120
$140
3Q10 Price Volume Operations & Other Costs
Maintenance Outages
Input Costs
3Q11
Consumer Packaging 3Q11 vs. 3Q10
Earnings before special items
46
Total Cash Cost Components 3Q11 YTD
North American Mills Only
Wood/OCC 32%
Materials 14%
Labor 11%
Chemicals 11%
Freight 14%
Energy 10%
Overhead 8%
47
(65)
(30) (28)
(16)
($80)
($60)
($40)
($20)
$0
$20
Chemicals Fiber Freight Energy
Millio
n
North America Outside North America
Global Input & Freight Costs vs. 3Q10 $139 MM Unfavorable, or ($0.22)/Share
Input costs for continuing businesses
48
2005 2006 2007 2008 2009 2010 90
95
100
105
110
115
120
125
130
Jan Apr Jul Oct Jan Apr Jul Oct Jan Apr Jul Oct Jan Apr Jul Oct Jan Apr Jul Oct Jan Apr Jul Oct Jan Apr Jul
U.S. Mill Wood Delivered Cost Trends 1% Decrease vs. 2Q11 Average Cost
2011
Cost Indexed to January 2005 values
49
2005 2006 2007 2008 2009 2010 40
60
80
100
120
140
160
180
Jan Apr Jul Oct Jan Apr Jul Oct Jan Apr Jul Oct Jan Apr Jul Oct Jan Apr Jul Oct Jan Apr Jul Oct Jan Apr Jul
U.S. OCC Delivered Cost Trends 13% Increase vs. 2Q11 Average Cost
2005-2007 represents WY PKG delivered costs; 2008-2010 represents delivered costs to the integrated system Cost Indexed to January 2005 values
2011
50
2005 2006 2007 2008 2009 2010 0
50
100
150
200
250
Jan Apr Jul Oct Jan Apr Jul Oct Jan Apr Jul Oct Jan Apr Jul Oct Jan Apr Jul Oct Jan Apr Jul Oct Jan Apr Jul
NYMEX Natural Gas closing prices
Natural Gas Costs 3% Decrease vs. 2Q11 Average Cost
Cost Indexed to January 2005 values
2011
51
2006 2007 2008 2009 2010 40
60
80
100
120
140
160
180
200
220
Jan Apr Jul Oct Jan Apr Jul Oct Jan Apr Jul Oct Jan Apr Jul Oct Jan Apr Jul Oct Jan Apr Jul
U.S. Fuel Oil 1% Decrease vs. 2Q11 Average Cost
WTI Crude prices
Cost Indexed to January 2006 values
2011
52
2005 2006 2007 2008 2009 2010 75
100
125
150
175
200
225
Jan Apr Jul Oct Jan Apr Jul Oct Jan Apr Jul Oct Jan Apr Jul Oct Jan Apr Jul Oct Jan Apr Jul Oct Jan Apr Jul
U.S. Chemical Composite Index 1% Increase vs. 2Q11 Average Cost
Delivered cost to U.S. facilities; includes Caustic Soda, Sodium Chlorate, Starch and Sulfuric Acid 2005 - 2008 excludes WY PKG
Cost Indexed to January 2005 values
2011
53
2011 Global Consumption Annual Purchase Estimates for Key Inputs
Does not include Asian or Ilim consumption Estimates are based on normal operations and may be impacted by downtime
Commodity U. S. Non – U. S.
Energy
Natural Gas (MM BTUs) 52,000,000 13,100,000
Fuel Oil (Barrels) 1,000,000 385,000
Coal (Tons) 670,000 390,000
Fiber Wood (Tons) 44,000,000 9,300,000
Old Corrugated Containers (Tons) 3,000,000 100,000
Chemicals
Caustic Soda (Tons) 340,000 117,000
Starch (Tons) 390,000 100,000
Sodium Chlorate (Tons) 210,000 44,000
LD Polyethylene (Tons) 43,000 -
Latex (Tons) 24,000 7,000