2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $1.9B | $1.8B | $2.1B | $2.1B | $1.4B |
Cost of Revenue | $1.6B | $1.6B | $1.8B | $1.8B | $1.3B |
Gross Profit | $294M | $183M | $257M | $331M | $76M |
Gross Profit % | 16% | 10% | 12% | 16% | 5.5% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $77M | -$28M | $46M | $108M | $196M |
Dep. & Amort. | $111M | $105M | $103M | $99M | $100M |
Def. Tax | $34M | -$9.7M | -$7.9M | -$15M | $39M |
Stock Comp. | $11M | $9.1M | $13M | $9.9M | $5.6M |
Chg. in WC | $1M | -$25M | -$16M | -$15M | $22M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $36M | $25M | $54M | $42M | $80K |
ST Investments | $0 | $0 | $0 | $0 | $80M |
Cash & ST Inv. | $36M | $25M | $54M | $42M | $80K |
Receivables | $161M | $167M | $189M | $185M | $189K |
Inventory | $263M | $278M | $324M | $320M | $258K |
Clearwater Paper completed two major strategic transactions in 2024: the acquisition of the Augusta Paperboard facility and the divestiture of its tissue business, transforming the company into a paperboard-focused entity.
The company reported $21 million in adjusted EBITDA for Q4 2024, down from $63 million in the prior year, impacted by lower paperboard pricing, major maintenance costs, and operational disruptions from Hurricane Helene.
For 2025, Clearwater projects $20-$30 million in adjusted EBITDA for Q1 and $1.5-$1.6 billion in revenue for the full year, with $30-$40 million in targeted cost savings and $80-$90 million in capital expenditures.
The company expects demand recovery in 2025 with utilization rates around 85%, while pursuing operational improvements, cost reductions, and product diversification to offset pricing and inflation headwinds.
Clearwater authorized a $100 million share repurchase program and has repurchased $9 million in shares so far, with plans to remain opportunistic while prioritizing asset investment and balance sheet strength.