LSC COMMUNICATIONS
Investor Presentation
November, 20 17
LSC COMMUNICATIONS Investor Presentation November, 20 17 SAFE - - PowerPoint PPT Presentation
LSC COMMUNICATIONS Investor Presentation November, 20 17 SAFE HARBOR LSC Communications Cautionary Statement Regarding Forward-Looking Statements This presentation includes certain "forward-looking statements" within the meaning of,
LSC COMMUNICATIONS
Investor Presentation
November, 20 17
2 | LSC COMMUNICATIONS
LSC Communications Cautionary Statement Regarding Forward-Looking Statements
This presentation includes certain "forward-looking statements" within the meaning of, and subject to the safe harbor created by, Section 21E of the Securities Exchange Act of 1934, as amended, with respect to the business, strategy and plans of LSC Communications and its expectations relating to future financial condition and performance. Statements that are not historical facts, including statements about LSC Communications management’s beliefs and expectations, are forward-looking statements. Words such as "believes," "anticipates," "estimates," "expects," "intends," "aims," "potential," "will," "would," "could," "considered," "likely," "estimate" and variations of these words and similar future or conditional expressions are intended to identify forward-looking statements but are not the exclusive means of identifying such statements. While LSC Communications believes these expectations, assumptions, estimates and projections are reasonable, such forward-looking statements are only predictions and involve known and unknown risks and uncertainties, many of which are beyond LSC Communications’ control. By their nature, forward-looking statements involve risk and uncertainty because they relate to events and depend upon future circumstances that may or may not occur. Actual results may differ materially from LSC Communications’ current expectations depending upon a number of factors affecting the business and risks associated with the performance of the business. These factors include such risks and uncertainties detailed in LSC Communications’ Form 10-K filed on February 23, 2017 and LSC Communications’ periodic filings with the SEC. LSC Communications does not undertake to and specifically declines any obligation to publicly release the results of any revisions to these forward-looking statements that may be made to reflect future events or circumstances after the date of such statement or to reflect the occurrence of anticipated or unanticipated events.
3 | LSC COMMUNICATIONS
This presentation contains certain non-GAAP measures. The Company believes that these non-GAAP measures, such as non-GAAP adjusted EBITDA and free cash flow, when presented in conjunction with comparable GAAP measures, provide useful information about the Company’s operating results and liquidity and enhance the overall ability to assess the Company’s financial performance. The Company uses these measures, together with other measures of performance under GAAP, to compare the relative performance of operations in planning, budgeting and reviewing the performance of its
Company’s core business operating results over different periods of time. The Company believes that non-GAAP adjusted EBITDA, non-GAAP net income and free cash flow, when viewed with the Company’s results under GAAP and the accompanying reconciliations, provides useful information about the Company’s business without regard to potential distortions. By eliminating potential differences in results of operations between periods caused by factors such as depreciation and amortization methods, historic cost and age of assets, financing and capital structures, taxation positions or regimes, restructuring, impairment and other charges and gain or loss on certain equity investments and asset sales, the Company believes that non-GAAP adjusted EBITDA and non-GAAP net income can provide useful additional basis for comparing the current performance of the underlying operations being
understanding the Company’s ability to generate cash after capital investment and provides a comparison to peers with differing capital intensity.
4 | LSC COMMUNICATIONS
+ Business Overview + Investment Highlights + Financial Overview + Appendix
5 | LSC COMMUNICATIONS
LSC AT A GLANCE
Global leader in traditional and digital print, print-related services and office products
Serves the needs of publishers, merchandisers and retailers
Service offering includes supply chain management, mail and distribution services, and e-book formatting
Serves over 3,000 customers
Strategically located operations with 54 production and manufacturing facilities in the U.S., Europe and Mexico
23 acquisitions completed since 2004
$3.65BN of revenues with $370MM of EBITDA(1) in 2016
EXTENSIVE PRODUCTS & SERVICE CAPABILITIES GLOBAL PLATFORM WITH SIGNIFICANT SCALE
$3.65BN
2016 Sales
UNITED STATES MEXICO POLAND
46
Production Facilities in the U.S.
8
International Manufacturing Facilities
~20 million
Square Feet of Owned Facility Space
Print Locations Office Products Locations Office Products Print
Books 30% Magazines, catalogs & retail inserts 45% Europe 8% Directories 3% Office Products 14%
6 | LSC COMMUNICATIONS
LSC IS UNIQUELY POSITIONED WITH A CLEAR STRATEGY FOR DELIVERING SIGNIFICANT VALUE TO ITS SHAREHOLDERS IN A DYNAMIC MARKET ENVIRONMENT
Leverage Scale Disciplined M&A Improve Operational Efficiency New Revenue Streams Grow Select Existing Revenue Streams
Value Creation
7 | LSC COMMUNICATIONS
+ Print segment (86% of total revenues) produces magazines, catalogs, retail inserts, books and directories and provides print-related services + Largest producer of books in the U.S. + One of the largest producers of catalogs, magazines and retail inserts in North America + Offers a wide range of products and services to customers:
education, trade, religious and testing sectors
magazines & retail inserts to customers’ specifications using either
press finishing, saddle-stitch binding or patent binding
that support local and small business advertising
+ Supply chain management offering includes procurement, warehousing, distribution, and inventory management for book publishers + Mail services offering includes list processing and mail sortation services that optimize postal costs for magazine and catalog customers + Other offerings include e-book formatting and distribution services
SEGMENT SNAPSHOT NET SALES ($MM)
$2,036 $1,807 $1,632 $787 $925 $1,097 $381 $305 $272
$149 $144 $126
$3,353 $3,181 $3,127 2014 2015 2016
Magazines, Catalogs & Retail Inserts Books Europe Directories
SELECT CUSTOMERS
8 | LSC COMMUNICATIONS
THEMES LSC’S ADVANTAGE Highly Competitive Environment + Despite recent consolidation, this highly
price-competitive segment continues to remain fragmented
+ LSC continues to be one of the largest players
in its segments and an active consolidator in the industry with 23 acquisitions since 2004
Excess Industry Capacity + Despite a slight uptick in 2016, the overall industry’s
capacity utilization remains low at 67%(1)
+ Experienced management team with proven
strategy for identifying plant rationalization
Customers’ Focus
+ Expectation for continued pricing pressure as
customers focus on total cost – including not only price, but materials and distribution costs
+ LSC’s scale and services offerings allow its
customers to benefit from postal and supply chain efficiencies lowering their overall total costs
1. Printing & Support capacity utilization per Federal Reserve as of October 17, 2017.
+ e-book adoption rates are stabilizing and LSC
has benefited from growing industry-wide print book volume in recent years
+ Service offerings represents significant growth
potential for LSC
+ Continued investments in digital print
technology and focus on innovation initiatives help offset declines
Technological Changes / Volume Pressures + Changes in technology including electronic
substitution and migration of paper based documents to digital data formats remain threats to the traditional print industry
9 | LSC COMMUNICATIONS
+ Office Products segment (14% of total revenues), produces a wide range of branded and private label products in five core categories: filing products, note-taking products, binder products, forms and envelopes + Customers include office superstores, office supply wholesalers, independent contract stationers, mass merchandisers and retailers and e-commerce resellers + Expanded offering with Ampad, Oxford and Pendaflex brands through the acquisition of Esselte’s North American operations in 2014
Product placement at 9 of the top 10 retailers Services 5 of the top 10 eCommerce retailers Top 5 supplies-vendor at both of the office supply superstores
SEGMENT SNAPSHOT NET SALES ($MM) SELECT CUSTOMERS
$500 $562 $527 2014 2015 2016
KEY BRANDS & OFFERINGS
Filing Products Note-taking Products Binder Products Forms Envelopes Private Label Private Label Private Label Private Label Private Label
10 | LSC COMMUNICATIONS
THEMES LSC’S ADVANTAGE Increasing Prevalence of Private Label
+ As consumer preferences shift towards private label,
resellers have increased the pressure on suppliers to better differentiate often through product innovation, further improvement of private label products, and providing low cost solutions to end users
+ A majority of LSC's business is currently in private
label products, and management has strategically positioned product mix to take advantage of this trend while also consistently innovating our products to meet customer needs
Technological Advances Impact on Overall Demand
+ Information technology integration and continued
penetration of digital forms and documents has reduced the usage of many paper-based products
+ LSC's management team has a proven track
record of consistently matching costs to demand trends
Fragmented Retailer Market
+ The global market is fragmented with the presence of
many global and local players, and the two major retailers represent only a fraction of total industry revenues
+ LSC has a wide variety of nationally recognized
brands and strategic relationships with major office product wholesalers to effectively serve small and mid-size independent retailers
Shift to Online Channel / E- Commerce
+ Momentum in e-commerce expected to continue with
both consumers and businesses shifting their buying from traditional office products retailers to e-commerce
+ LSC’s market-leading brands are well-positioned to
capture growth in the e-commerce channel through its existing direct to e-commerce retailer and direct- to-consumer strategies
11 | LSC COMMUNICATIONS
LSC OUTLOOK BETTER THAN INDUSTRY DRIVEN BY CONTINUED GROWTH IN SERVICES AND INNOVATION INITIATIVES
% of 2016 Net Sales Near-to-Medium Term Organic Growth Outlook(1) Commentary
Magazine, Catalog, Retail
+ Ongoing shift in advertiser spend from print to electronic media + Offset by share gain from investment in co-mail, sourcing, and premedia + Catalog demand is expected to decline less rapidly than retail inserts and magazine volume
Books
+ Modest declines from ongoing electronic substitution + Offset by growth from supply chain services + Upside from innovation initiatives including Anti-Piracy and Channel Management
Europe
+ Based on the mix of catalog, magazine, retail, and directory products along with premedia services
Directory
+ Rapid electronic substitution for these products is expected to continue + Continuing to look for new revenue streams to offset decline
Total Print Segment
Office Products
+ Modest declines in demand for select office products + Offset by growth in private label volume
Blended LSC Outlook:
Industry Outlook:
45% 30% 14% 7% 3% 1. Long-term revenue guidance reflects guidance in Form 10-K for the year ended December 31, 2016 filed with the Securities and Exchange Commission, and is not being reaffirmed here.
12 | LSC COMMUNICATIONS
13 | LSC COMMUNICATIONS
14 | LSC COMMUNICATIONS
$4.3 $3.1 QUAD LSC
Largest Players by Revenues in Core LSC Markets(1)
$ in billions
Source: IBISWorld, “Printing in the US”, June 2017. Company filings. 1. Represents latest fiscal year reported revenue. Sales reflect revenues from the entirety of Quad Graphics and LSC Communications’ Print segment.
U.S. Print Industry Revenues MARKET TRENDS LSC ADVANTAGE
Excess Industry Capacity Experienced Team Managing Facility Closures across US, Mexico and Europe Highly Competitive Environment Industry Consolidator with Strong M&A Track Record Customers’ Focus on Total Cost Scale Enables Postal & Supply Chain Efficiencies for Customers Technological Changes / Volume Pressures Exposure to Growing Book Segment, Services Offering and Industry Leading Digital Print Platform to Help Offset Tech-driven Declines LSC’s Core & Related Target Markets are Significant Highly Fragmented Core Market
Top 2 Players Represent Only a Fraction of the Core Market
$77 Billion Total
IN A HIGHLY FRAGMENTED PRINT INDUSTRY, ONLY A SMALL NUMBER OF PLAYERS HAVE THE SCALE TO EFFECTIVELY ADDRESS A CHANGING MARKET ENVIRONMENT
LSC Core Related Unrelated
Next largest company has less than $0.5BN in revenue
15 | LSC COMMUNICATIONS
Illustrative Cost Breakdown for Catalogers and Magazine Publishing Customers Postal Savings Based on Sortation Level(2) Postage ~50% Print & Print Materials ~50% LSC’s Growing Co-mail Business(3)
+ Continuing investments to grow capability and capacity in co-mail services to support future growth + Continued enhancement of mail-list optimization software + Investments in materials and distribution to enable customer efficiencies
21% 48% 57% 63%
5 Digit Carrier Route High Density Saturation
Sortation Level Significant opportunity for savings through co-mail 2006 2011 2016
(1)
LSC’S SCALE ENABLES ITS CO-MAIL SERVICES WHICH COMBINES THE DISTRIBUTION OF PRINTED PUBLICATIONS IN AN EFFICIENT MANNER TO PROVIDE POSTAL SAVINGS
Source: United States Postal Service. 1. Includes costs for paper, print & bind, and pre-media. 2. Cumulative savings versus piece rate cost for 3-Digit/SCF level. Based on postal rates for barcoded machinable flats for periodicals outside county. 3. Represents LSC’s co-mail units.
LSC MAKES CONTINUED INVESTMENTS TO LOWER TOTAL COSTS TO CUSTOMERS
16 | LSC COMMUNICATIONS
+ 4.1 million square ft. of warehouses + Full service offering includes: High volume storage Returns Kitting
Vendor Management Materials Manufacturing Book Fulfillment Services Order-to- Cash Logistics
ALLOWS US TO PROVIDE UNIQUE SOLUTIONS THAT MORE NARROW COMPETITORS CANNOT EASILY DUPLICATE
+ Largest U.S. digital print platform for printing books + ~13 billion pages of capacity(1) + Growing platform for quick-turn production + Platform for short-run markets (self- publishing) + 95 offset printing presses + 80 binding lines + 15 sheet-fed presses + Extensive component, finishing, packaging, and logistics capabilities
1. Calculated using expected go-forward annual digital print capacity after 2017 investment in HP Digital Production Technology.
BOOK EXAMPLE: END-TO-END PRINT & SUPPLY CHAIN SERVICES
SERVICE OFFERING SCALE TRADITIONAL BOOK PRODUCTION SCALE WAREHOUSING & FULFILLMENT
Significant savings on paper and procurement costs Cash flow improvements Quicker fulfillment rates to customers Increase in titles available for sale Reduce total payroll costs Fewer “out-of-stock” products Less inventory obsolescence Reduction in warehouse space
CLIENT BENEFITS DIGITAL PRINT PLATFORM
17 | LSC COMMUNICATIONS
BOOKS SECURITY & AUTHENTICATION SERVICES LSC has developed technologies for book publishers to allow for:
DESPITE CONTRIBUTING TO A MINIMAL PERCENTAGE OF REVENUES TODAY, LSC’S INNOVATION EFFORTS REPRESENT SIGNIFICANT UPSIDE OPPORTUNITY WITH POTENTIAL FOR STRONG GROWTH AND A HIGH MARGIN REVENUE STREAM
LSC’S INNOVATION FOCUS BOOK ANTI-PIRACY EXAMPLE
Reputation as an industry leader for quality and innovation Work to develop advanced technologies and solutions to enhance efficiencies, reduce time-to-market and deliver the best to our customers Focus on recognizing customer needs and responding quickly
“Piracy…is a serious issue for publishers. Book piracy, whether in print or digital form, is costing publishers around the world billions of dollars annually…”
Counterfeit Detection Return Validation Supply Chain Visibility End User Registration Textbook Rental Programs Increased Sales of Additional Products & Services
LSC launches SIMS (Secure
Identity Management System)
New technologies to protect
clients’ IP
“Know Your Customer”
applications could have significant market potential
18 | LSC COMMUNICATIONS
product segments
Product placement at 9 of the top 10
retailers
Services 5 of the top 10 eCommerce
retailers
55+ years 30+ years 50+ years 55+ years 50+ years 20+ years 80+ years 80+ years 35+ years 25+ years 80+ years 25+ years 15+ years
PRINT OFFICE PRODUCTS SELECT CUSTOMERS
35+ years
19 | LSC COMMUNICATIONS
Private / Family-owned Sub-scale Niche customer bases Regional players Unique capabilities Innovative solutions
Top 400 Largest Printing Companies by 2016E Revenue(1)
Source: Company Management. 1. Printing Impressions, “Printing Impressions 400,” December 2016. 2. Includes companies with primary specialties in book manufacturing, catalogs, directories, inserts and/or publications and periodicals.
WE HAVE A PROVEN ABILITY TO STRATEGICALLY ACQUIRE, INTEGRATE AND RATIONALIZE QUICKLY AND OUR FUTURE TARGET UNIVERSE REMAINS ROBUST IN A FRAGMENTED MARKET SIGNIFICANT TARGET MARKET THAT FITS CRITERIA M&A CRITERIA TARGET CHARACTERISTICS
Over 115 companies in relevant target sectors with more than $25MM in annual revenues
Companies in Relevant Target Segments(2) 54% >$25MM+ 54%
Breakdown by Revenue Size
20 | LSC COMMUNICATIONS
21 | LSC COMMUNICATIONS
(1) The contingent consideration for Creel in the form of cash payments of up to $10 million is due to the sellers to the extent certain financial targets are achieved (2) $20 million of the purchase price was paid in cash; the remaining purchase price was paid with approximately 1.0 million shares of LKSD common stock
Background Closing Date Financial Information Strategic Rationale + Printing solutions provider with capabilities including offset printing, prepress and distribution services for magazines + September 7, 2017 + Purchase Price: $70 million + Approximate Annual Sales: $170 million + Enhances printing capabilities + Strengthens presence in short-run magazines platform + Significant synergy opportunities + Offset and digital printing company with capabilities such as full-color web and sheetfed printing and integrated digital solutions + August 17, 2017 + Purchase Price: $78 million (1) + Approximate Annual Sales: $110 million + Digital print assets provide manufacturing flexibility with top-line growth potential + New product offerings + Expands LSC’s manufacturing process to the west coast + Significant synergy opportunities + Full service, printer-independent mailing logistics provider + July 28, 2017 + Purchase Price: $40 million (2) + Approximate Annual Sales: $50 million + Co-mail assets bring additional capacity for growing service offering, adding volume and scale + Strong freight management capabilities to better serve customers, provides base for growth
Rationalization Considerations:
Evaluation of new business wins and upcoming
RFPs
Utilize proven facility rationalization model to
understand annual P&L savings
Real estate value as an offset to restructuring cost Work to minimize customer disruption and need to
move large presses / binding lines
Impact on distribution timing and cost Time of year for potential closing 13 facilities rationalized over last 5 years
EXPERIENCED TEAM PROACTIVELY MANAGING FACILITY COSTS AND RATIONALIZATION PROCESS
LSC’S FACILITY RATIONALIZATION PROCESS COMMITMENT TO EFFICIENCY
Best-in-class Safety Metrics:
Injury rate 24% below the industry average 11 facilities with 1+ years/1million work hours without
a Days Away Case Continuous Productivity Improvement Initiatives
Plant overhead reviews resulting in identifiable cost
reductions across the company
Technological solutions identifying optimal ways to
load assets and reduce labor costs
Six Sigma methodologies leading to process
improvements focused on reducing inventory and
22 | LSC COMMUNICATIONS
1. For LSC, dividend yield is calculated as the last quarter annualized dividend ($1.00) per share divided by the closing LKSD stock price as of November 1, 2017.
DIVIDEND YIELD(1)
cost management
flow conversion
leverage range of 1.75x to 2.25x
complement M&A strategy
1.9%
S&P 500
CASH FLOW HIGHLIGHTS
6.4%
23 | LSC COMMUNICATIONS
Name / Position Years with RR Donnelley / LSC Years in Industry
Tom Quinlan President, Chief Executive Officer and Chairman of the Board of Directors
13+ years 26+ years
Drew Coxhead Chief Financial Officer
22+ years 22+ years
Sue Bettman Chief Administrative Officer and General Counsel
13+ years 13+ years
Kent Hansen Chief Accounting Officer and Controller
1+ years 1+ years
Richard Lane Chief Strategy and Supply Chain Officer
20+ years 28+ years
Dave Houck Chief Information Officer
11+ years 26+ years
Janet Halpin Senior Vice President, Treasurer & Investor Relations
9+ years 9+ years
Dave McCree President, Book and Directory
29+ years 29+ years
Dave Cardona Senior Vice President, Magazine Group
30+ years 30+ years
Jim Ellward President, Office Products
16+ years 16+ years
John Coyle President, Group Sales
13+ years 34+ years
LSC HAS AN EXPERIENCED MANAGEMENT TEAM WITH A PROVEN ABILITY TO EXECUTE OPERATIONALLY AND FINANCIALLY IN A DYNAMIC MARKET ENVIRONMENT
24 | LSC COMMUNICATIONS
25 | LSC COMMUNICATIONS
NET SALES ($MM) NON-GAAP ADJ. EBITDA ($MM) CAPITAL EXPENDITURES ($MM) NON-GAAP FREE CASH FLOW ($MM)
$3,853 $3,743 $3,654 $3,550 - $3,600
$0 $1,000 $2,000 $3,000 $4,000 $5,000 2014 2015 2016 2017E
$392 $398 $370 $334 - $346
$0 $100 $200 $300 $400 $500 2014 2015 2016 2017E
% Reported Growth / (Decline) (2.9%) (2.4%) % Margin 10.2% 10.6% 9.40% – 9.60% $60 $42 $48 $60 - $65
$0 $20 $40 $60 $80 $100 2014 2015 2016 2017E
$247 $233 $183 $125 - $140
$0 $50 $100 $150 $200 $250 $300 2014 2015 2016 2017E
% of Sales 1.6% 1.3% % Conv.(2) 63.0% 58.5% 49.5% 1.1%
1. Full year guidance as of 3Q 2017 Earnings Call on November 2, 2017 and is not being reaffirmed here. 2. Represents free cash flow as a percent of Non-GAAP Adj. EBITDA.
3.0% 10.1% (2.8%) – (1.5%) 1.7% - 1.8% 36% – 42%
(1) (1) (1) (1)
Note: Historical cash flows do not reflect interest payments, standalone costs and includes allocation of pension income. 2015 net sales included $184mm from the acquisition of Courier, representing net sales from close date of 6/8/2015 to 12/31/2015. See reconciliation of non-GAAP financials in appendix.
26 | LSC COMMUNICATIONS
DEBT AND LEVERAGE ($MM) as of 9/30/2017 TOTAL LIQUIDITY ($MM) as of 9/30/2017
Capitalization Cash & Cash Equivalents $23 Term Loan Facility due Sept. 2022 $304 8.75% Senior Secured Notes due Oct. 2023 450 Borrowings under Revolving Credit Facility 140 Capital Lease Obligations 3 Unamortized Debt Issuance Costs (13) Total Debt $884 Less: Current Portion (177) Total Long-Term Debt 707 Net Debt $861 Q3 2017 LTM Adj. EBITDA $323 Gross Leverage Ratio (1) 2.74x Total Liquidity Cash $23 Stated Amount of Revolving Credit Facility $400 Less: Availability Reduction from Covenants
$400 Usage Borrowings Under the Credit Agreement 140 Impact on Availability Related to Outstanding LoC 58 Net Available Liquidity $225
On February 2, 2017, LSC paid in advance the full amount of required amortization payments, $50 million, for the year ended December 31, 2017 for the Term Loan Facility
PENSION PLANS ($MM) as of 12/31/2016
Qualified Non-Qualified Total
Benefit Obligation $2,439 $92 $2,531 Fair Value of Plan Assets 2,249 2 $2,251 Unfunded Status ($190) ($90) ($280)
1. Leverage ratio calculation includes non-GAAP Adjusted EBITDA since the respective closing date of each acquisition, so does not include a full 12 months of non-GAAP Adjusted EBITDA 27 | LSC COMMUNICATIONS
1. Gross leverage defined as total debt / LTM non-GAAP adjusted EBITDA. 2. Free cash flow defined as net cash provided by operating activities less capital expenditures.
LEVERAGE & LIQUIDITY + Continuing to target 1.75x to 2.25x gross leverage(1) + Strong free cash flow(2) generation supports commitment to leverage target + Combination of pre-payable and long term debt provides ability to efficiently pay down debt PENSION PLANS + US pension plans closed and frozen + De-risking actions and liability driven investment structure reduces funded status volatility while minimizing required contributions CAPITAL EXPENDITURES + Approximately 1.5% to 2.0% of net sales MERGERS & ACQUISITIONS + Selectively pursue strategic acquisitions + Strategy governed by target leverage DIVIDEND POLICY + Current quarterly dividend of $0.25 per share + Board of Directors to review dividend quarterly
28 | LSC COMMUNICATIONS
2017 Guidance (1)
Net Sales $3.55 - $3.60 billion Non-GAAP Adjusted EBITDA 9.40% - 9.60% Depreciation and Amortization $150 - $160 million Interest Expense- Net $68 - $72 million Effective Tax Rate 32% - 35% Capital Expenditures $60 - $65 million Free Cash Flow $125 - $140 million Diluted Share Count Approximately 33.9 million
(1) Full year 2017 guidance as of Q3 2017 Earnings Call on November 2, 2017 and is not being reaffirmed here. Certain components of the guidance given in the table above are provided on a non-GAAP basis only, without providing a reconciliation to guidance provided on a GAAP
"unreasonable efforts.“ The Company does not have access to certain information that would be necessary to provide such a reconciliation, including non-recurring items that are not indicative of the Company's ongoing operations. Such items include, but are not limited to, restructuring charges, impairment charges, pension settlement charges, acquisition-related expenses, gains or losses on investments and business disposals, losses on debt extinguishment and other similar gains or losses not reflective of the Company's ongoing operations. The Company does not believe that excluding such items is likely to be significant to an assessment of the Company's
29 | LSC COMMUNICATIONS
30 | LSC COMMUNICATIONS
($ millions)
Total LSC Communications
Q3 2017 TTM Q3 2017 Q2 2017 Q1 2017 Q4 2016 Q3 2016 FY 2016 FY 2015 FY 2014 Net sales $3,523 $935 $848 $821 $919 $949 $3,654 $3,743 $3,853 GAAP Net income (loss) 10 (3) 5 (1) 9 38 106 74 58 Restructuring, impairment and other charges, net 94 60 21 6 7 3 18 57 132 Separation-related transaction expenses 8 1 2 1 4 1 5
3 2 1
2 Purchase accounting inventory adj. 1 1
2 Depreciation and amortization 159 39 39 40 41 40 171 181 181 Gain on bargain purchase
Interest expense / (income)-net 70 19 16 17 18 1 18 (3) (4) Income tax expense (benefit) (22) (23) (2) 2 1 18 51 64 30 Non-GAAP Adjusted EBITDA $323 $96 $82 $65 $80 $101 $370 $398 $392 Non-GAAP Adjusted EBITDA margin 9.2% 10.3% 9.7% 7.9% 8.7% 10.6% 10.1% 10.6% 10.2% Net cash provided by operating activities $153 ($20) $14 $64 $95 $81 $231 $275 $307 Capital expenditures (64) (15) (15) (21) (13) (16) (48) (42) (60) Free cash flow $89 ($35) ($1) $43 $82 $65 $183 $233 $247
31 | LSC COMMUNICATIONS
($ millions)
Print Segment
Q3 2017 TTM Q3 2017 Q2 2017 Q1 2017 Q4 2016 Q3 2016 FY 2016 FY 2015 FY 2014 Magazines, catalogs and retail inserts $1,650 $448 $378 $383 $441 $407 $1,632 $1,807 $2,036 Book 1,033 276 262 239 256 310 1,097 925 787 Europe 243 68 56 56 63 72 272 305 381 Directories 115 27 27 32 29 33 126 144 149 Net sales $3,041 $819 $723 $710 $789 $822 $3,127 $3,181 $3,353 Income from operations 51 (10) 22 12 27 48 141 96 47 Depreciation and amortization 142 35 36 35 36 36 154 164 164 Restructuring, impairment and other charges, net 75 58 6 5 6 1 15 53 127 Purchase accounting inventory adjustments, net 1 1
$269 $84 $64 $52 $69 $85 $310 $324 $338 Non-GAAP Adjusted EBITDA margin 8.8% 10.3% 8.9% 7.3% 8.7% 10.3% 9.9% 10.2% 10.1%
Office Products Segment
Q3 2017 TTM Q3 2017 Q2 2017 Q1 2017 Q4 2016 Q3 2016 FY 2016 FY 2015 FY 2014 Net sales $482 $116 $125 $111 $130 $127 $527 $562 $500 Income from operations 48 11 12 9 16 11 54 47 40 Depreciation and amortization 15 4 3 4 4 4 15 16 15 Restructuring, impairment and other charges, net 1
5 Purchase accounting inventory adjustments, net
Non-GAAP Adjusted EBITDA $64 $15 $15 $14 $20 $15 $69 $67 $62 Non-GAAP Adjusted EBITDA margin 13.3% 12.9% 12.0% 12.6% 15.4% 11.8% 13.1% 11.9% 12.4%
32 | LSC COMMUNICATIONS
($ millions) Magazines, Catalogs, and Retail Inserts Books Europe Directories Total Print Total Office Products Total LSC Q3 2016 Net Sales as Reported 407 $ 310 $ 72 $ 33 $ 822 $ 127 $ 949 $ Adjustments(1) 101
2 103 Q3 2016 Net Sales Pro Forma 508 $ 310 $ 72 $ 33 $ 923 $ 129 $ 1,052 $ Q3 2017 Net Sales as Reported 448 $ 276 $ 68 $ 27 $ 819 $ 116 $ 935 $ Adjustments(1) 42
1 43 Q3 2017 Net Sales Pro Forma 490 $ 276 $ 68 $ 27 $ 861 $ 117 $ 978 $ As Reported % Change 10.1%
Pro Forma % Change
Non-GAAP Adjustments: Impact of pass-through paper sales 1.0%
0.0%
0.0%
Impact of changes in foreign exchange rates 0.2% 0.0% 6.9% 0.0% 0.7% 0.0% 0.6% Q3 2017 Organic % Change (3)
Q3 2016 YTD Net Sales as Reported 1,191 $ 841 $ 209 $ 97 $ 2,338 $ 397 $ 2,735 $ Adjustments(2) 294
5 299 Q3 2016 YTD Net Sales Pro Forma 1,485 $ 841 $ 209 $ 97 $ 2,632 $ 402 $ 3,034 $ Q3 2017 YTD Net Sales as Reported 1,209 $ 777 $ 180 $ 86 $ 2,252 $ 352 $ 2,604 $ Adjustments(2) 200
4 204 Q3 2017 YTD Net Sales Pro Forma 1,409 $ 777 $ 180 $ 86 $ 2,452 $ 356 $ 2,808 $ As Reported % Change 1.5%
Pro Forma % Change
Non-GAAP Adjustments: Impact of pass-through paper sales 0.1%
0.0%
0.0%
Impact of changes in foreign exchange rates
0.0% 1.9% 0.0% 0.0% 0.0% 0.0% Q3 2017 YTD Organic % Change (3)
33 | LSC COMMUNICATIONS
investor.relations@lsccom.com | 773-272-9275 | 191 N Wacker (Suite 1400), Chicago, Illinois 60606