Soliciting Materials Pursuant to Rule 14a-12

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

SCHEDULE 14A

Proxy Statement Pursuant to Section 14(a) of the

Securities Exchange Act of 1934

(Amendment No.    )

Filed by the Registrant  ¨                            Filed by a Party other than the Registrant  x

Check the appropriate box:

 

¨ Preliminary Proxy Statement

 

¨ Confidential, for Use of the Commission Only (as permitted by Rule 14a-6(e)(2))

 

¨ Definitive Proxy Statement

 

¨ Definitive Additional Materials

 

x Soliciting Material Pursuant to § 240.14a-12


CELLU TISSUE HOLDINGS, INC.

(Name of Registrant as Specified In Its Charter)


CLEARWATER PAPER CORPORATION

(Name of Person(s) Filing Proxy Statement, if other than the Registrant)

Payment of Filing Fee (Check the appropriate box):

 

x No fee required.

 

¨ Fee computed on table below per Exchange Act Rules 14a-6(i)(1) and 0-11.

 

  1) Title of each class of securities to which transaction applies:

          

 

  2) Aggregate number of securities to which transaction applies:

          

 

  3) Per unit price or other underlying value of transaction computed pursuant to Exchange Act Rule 0-11 (Set forth the amount on which the filing fee is calculated and state how it was determined):

          

 

  4) Proposed maximum aggregate value of transaction:

          

 

  5)   Total fee paid

          

 

 

¨ Fee paid previously with preliminary materials.

 

¨ Check box if any part of the fee is offset as provided by Exchange Act Rule 0-11(a)(2) and identify the filing for which the offsetting fee was paid previously. Identify the previous filing by registration statement number, or the Form or Schedule and the date of its filing.

 

  1) Amount Previously Paid:

          

 

  2) Form, Schedule or Registration Statement No.:

          

 

  3) Filing Party:

          

 

  4) Date Filed:

          

 

 

 

 


Clearwater Paper Corporation
Cellu
Tissue Acquisition Conference Call
September 16, 2010


1
Forward-Looking Statements
Our disclosure and analysis in this presentation contains, in addition to historical information, certain forward-looking statements
within the meaning of the Private Securities Litigation Reform Act of 1995, including statements regarding expected accretion to
earnings, the estimated amount of annual synergies resulting from the merger, expected combined company annual revenues, the
benefits of the proposed transaction to Clearwater Paper stockholders, opportunities for growth with existing customers and new
customers in new channels, tissue production facilities and the expected timing of closing. Words such as “anticipate,” “expect,”
“intend,” “plan,” “target,” “project,” “believe,” “schedule,” “estimate,” “may,” and similar expressions are intended to identify such
forward-looking statements. These forward looking statements are based on management’s current expectations, estimates,
assumptions and projections that are subject to change. Our actual results of operations may differ materially from those expressed
or implied by the forward-looking statements contained in this presentation. Important factors that could cause or contribute to such
differences include the risk factors described in Item 1A of Part I of our Annual Report on Form 10-K for the year ended December
31, 2009, as well as the following:  
the closing of the transaction may be delayed or may not occur
difficulties with the integration process or the realization of the benefits expected from the proposed transaction
Clearwater Paper's ability to obtain debt financing to fund the acquisition price
general economic conditions in the regions and industries in which Clearwater Paper and Cellu Tissue operate
changes in the cost and availability of wood fiber used in the production of the companies’products
litigation or regulatory matters involving antitrust or other matters that could affect the closing of the transaction
Forward-looking statements contained in this presentation represent management’s views only as of the date of this presentation.
We undertake no obligation to publicly update forward-looking statements, whether as a result of new information, future events or
otherwise. 


2
Transaction Overview
Clearwater
Paper
has
agreed
to
acquire
Cellu
Tissue
Holdings,
Inc.
Total cash consideration of approximately $502 million
Price per Cellu
Tissue share is $12.00
Approximately
$255
million
of
Cellu
Tissue
existing
net
debt
to
be
retired
or
assumed
Transaction to be financed with new debt issuance and existing Clearwater Paper cash
Financing
commitment
for
the
transaction
from
BofA
Merrill
Lynch
Transaction expected to close in the fourth quarter of 2010
Closing
conditions
include
Cellu
Tissue
shareholder
approval
and
customary
regulatory
approvals,
to
include Hart-Scott-Rodino
review
Significant
shareholder
and
CEO
of
Cellu
Tissue
have
executed
voting
agreements
in
support
of transaction


3
Strategic & Financial Rationale
Acquisition supports strategy to grow the size and scope of Consumer Products segment
Premier national tissue manufacturer and converter of private label tissue products
Combined annual company revenues of approximately $1.9 billion
Complementary geographical asset locations
National manufacturing footprint with 14 sites in North America
Customer growth and penetration opportunities
Ability to service all tissue quality tiers (ultra, premium, value and economy) as well as away-
from-home tissue market
Strong Through-Air-Dried (TAD) growth opportunities driven by Cellu Tissue acquisition as well
as recently announced investment in TAD paper machine and converting lines in Shelby, NC
Significant synergy opportunities
Expected net run-rate cost savings of approximately $15-$20 million per annum by end of 2012
Immediately accretive to earnings per share before synergies


4
Historical Pro Forma Financial Overview
Cellu
Tissue
Net Sales
Adjusted EBITDA
Adjusted EBITDA Margin
$524.5
³
$73.2
4
14.0%
4
$1,320.9
¹
$165.3
²
12.5%
Last Twelve Months (LTM)  US $ in millions
1,3
Clearwater
Paper
Pro Forma LTM
Combined
(Excluding
Synergies)
$1,845.4
¹
,
³
$238.5
²
12.9%
Note: Adjusted EBITDA is a non-GAAP measure that management uses to evaluate the cash generating capacity of the company.  The most direct comparable GAAP measure is net
earnings.  EBITDA, as we define it, is net earnings adjusted for net interest expense, income taxes, depreciation and amortization. See Appendix A for a reconciliation to net earnings
in accordance with GAAP.
Includes the results of Clearwater Paper for the last twelve months ended June 30, 2010.
Excludes $94.3 million of alternative fuel mixture tax creditsearned during 2009.
Includes the results of Cellu Tissue for the last twelve months ended May 27, 2010.
Amount shown for Cellu Tissue represents EBITDA.
1
2
3
4


5
Pro Forma Revenue Mix Change
Last Twelve Months (LTM)
1,2
Includes the results of Clearwater Paper for the last twelve months ended June 30, 2010.
Includes the results of Cellu Tissue for the last twelve months ended May 27, 2010.
1
2
Percentage of sales from Consumer Products segment increases
significantly with Cellu Tissue acquisition.


NY005DC9_1.WOR
1
Clearwater Paper capacities exclude tissue facility under construction in Shelby, NC expected to have 70,000 tons of annual capacity and
converting facility expected to be operational in FY 2012.
2
Excludes foam capacity and converting capacity greenfield
investment at Oklahoma City, OK.
3
MG stands for machine-glazed paper.
6
Strong Geographic Fit
Clearwater
Cellu
Tissue
Complementary Geographic Asset Bases
Bleached Paperboard
765,000 tons
Tissue Hardroll
225,000 tons
Tissue Converting
213,000 tons
Pulp
845,000 tons
Sawmill
205,000 mbf
Clearwater Capacities ¹
Clearwater Pulp
Clearwater Sawmill
Clearwater SBS
Cellu
Tissue
Tissue/MG
Hardroll
³
Clearwater Tissue Converting
Clearwater Tissue Hardroll
Cellu
Tissue Headquarters
Cellu
Tissue
Tissue/MG
Converting
³
Clearwater Headquarters
Spokane, WA
Corporate Headquarters
Lewiston, ID
Converting Capacity:
102,000 tons
Lewiston, ID (Sawmill)
Capacity: 205,000 mbf
Lewiston, ID (Pulp)
Capacity: 540,000 tons
Lewiston, ID (SBS)
Capacity:
435,000 tons
Lewiston, ID (Tissue)
Capacity: 189,000 tons
Las Vegas, NV (TAD)
Capacity: 36,000 tons
Las Vegas, NV
Converting Capacity:
50,000 tons
Cypress Bend, AR (Pulp)
Capacity: 305,000 tons
Cypress Bend, AR (SBS)
Capacity: 330,000 tons
Elwood, IL
Converting Capacity: 
61,000 tons
Wiggins, MS
Capacity: 54,000 tons
Neenah, WI
Capacity:  85,000 tons
Ladysmith, WI
Capacity: 55,000 tons
Oklahoma City, OK
Converting Capacity
East Hartford, CT
Capacity: 29,000 tons
Gouverneur, NY
Capacity: 32,000 tons
Alpharetta, GA
Corporate Headquarters
Thomaston, GA
Converting Capacity
Long Island, NY
Converting Capacity
Shelby, NC (TAD)
Announced Capacity: 70,000 tons
Neenah, WI
ConvertingCapacity
Menominee, MI
Capacity: 32,000 tons
St. Catharines, ON (TAD)
Capacity: 45,000 tons
Cellu
Tissue Capacities ²
Tissue Hardroll
247,000 tons
Tissue Converting
182,000 tons
MG Hardroll
85,000 tons
MG Converting
13,000 tons


7
Customer Relationship Expansion
Consumer Products Segment
National
Grocery
Channel
Cellu Tissue
Customer
Opportunity
Add National
Grocery
Customers
Add Regional
Grocery
Customers
Add Value
Retailers
(mass, disc, dollar)
Broad
Broad
Customer
Customer
Base
Base


8
Conservative Pro Forma Capitalization
($ in millions)
Note: EBITDA is a non-GAAP measure that management uses to evaluate the cash generating capacity of the company.  The most direct comparable GAAP measure is net earnings.  EBITDA, as
we
define
it,
is
net
earnings
adjusted
for
net
interest
expense,
income
taxes,
depreciation
and
amortization.
See
Appendix
A
for
a
reconciliation
to
net
earnings
in
accordance
with
GAAP.
1
As
of
June
30,
2010,
Clearwater
Paper
is
eligible
to
borrow
under
the
credit
facility
at
LIBOR
plus
2.75%.
Availability
under
the
facility
was
reduced
by
$1.7
million
of
outstanding
letters
of
credit
as of June 30, 2010.
2
$150.0 million face amount.
3
$234.5 million face amount.
4
Excludes
$94.3
million
of
alternative
fuel
mixture
tax
credits
earned
during
2009
by
Clearwater
Paper.
Amount
shown
for
Cellu
Tissue
represents
EBITDA.
5
As
of
June
30,
2010
for
Clearwater
Paper
and
May
27,
2010
for
Cellu
Tissue.
Clearwater
6/30/2010
Cellu
Tissue
5/27/2010
Pro Forma
5
Cash and Short-Term Investments
$333.0
$3.2
$ 126.5
Clearwater Revolving Credit Facility
-
-
-
Clearwater Senior Unsecured Notes due 2016
148.4
-
148.4
Cellu
Tissue Revolving Credit Facility
-
8.0
-
Cellu
Tissue Senior Secured Notes due 2014
-
227.3
-
Cellu
Tissue City Forest Industrial Revenue Bonds
-
16.0
16.0
Clearwater Acquisition Financing
-
-
350.0
Total Debt
$148.4
$251.3 
$514.4  
LTM Adjusted EBITDA
$165.3
$73.2
$238.5 
Liquidity and Credit Statistics
Cash and Short-Term Investments
$333.0
$126.5
Available Revolver Amount
113.3
113.3
Total Liquidity
$446.3
$239.8
Total Debt/LTM Adjusted EBITDA
4
0.9x
2.2x
1
2
3
1
4


9
Thank you.


10
Appendix A:
US GAAP Reconciliation


11
Reconciliation of Non-GAAP to GAAP:
EBITDA
U.S. $ in millions
Clearwater
Paper
Cellu
Tissue
Pro Forma
LTM
Net Earnings
$114.3    
$0.1 
$114.4 
Income Tax Provision
80.7 
2.8 
83.5 
Interest Expense, Net
16.9 
40.6 
57.5 
Earnings Before Interest and
Income Taxes
$211.9 
$43.5 
$255.4 
Depreciation & Amortization
47.7 
29.7 
77.4 
EBITDA
$259.6 
$73.2 
$332.8 
Adjusted EBITDA
$165.3 
$73.2 
$238.5 
2
1
1,3
3
Note: EBITDA is a non-GAAP measure that management uses to evaluate the cash generating capacity of the company. The most direct comparable GAAP measure is net earnings.
EBITDA, as we define it, is net earnings adjusted for net interest expense, income taxes, depreciation and amortization. 
   Includes the results of Clearwater Paper for the last twelve months ended June 30, 2010.
    Excludes $94.3 million of alternative fuel mixture tax credits earned during 2009 by Clearwater Paper. Amount shown for Cellu Tissue representsEBITDA.
    Includes the results of Cellu Tissue for the last twelve months ended May 27, 2010.
1
2
3