Third Quarter 2016 Earnings October 27, 2016

Similar documents
Second Quarter 2016 Earnings July 28, 2016

First Quarter 2016 Earnings April 27, 2016

Third Quarter 2017 Earnings October 25, 2017

Fourth Quarter and Full- Year 2017 Earnings February 1, 2018

First Quarter 2014 Earnings April 30, 2014

Second Quarter 2018 Earnings I July 26, 2018

Third Quarter 2018 Earnings I October 25, 2018

Second Quarter 2011 Review. July 28, John V. Faraci Chairman & Chief Executive Officer

First Quarter 2013 Earnings May 2, 2013

Fourth Quarter and Full-Year 2012 Earnings January 29, 2013

Citi Basic Materials Conference November 29, 2017

Earnings Presentation I First Quarter 2018

Forward-Looking Statements

UBS Global Paper & Forest Products Conference September 13, 2012

News Release. International Paper Reports First-Quarter 2014 Earnings

Vertical Research Partners Global Materials Conference. June 14, 2018

International Paper Company (Exact name of registrant as specified in its charter)

Diluted Earnings Per Share Attributable to International Paper Shareholders

Q2 FY17 Results April 26, 2017

Q3 FY17 Results August 3, 2017

Q2 FY18 Results April 27, 2018

John V. Faraci Chairman & CEO. UBS Global Paper and Forest Products Conference

Q4 FY16 Results. November 7, Steve Voorhees Chief Executive Officer. Ward Dickson Chief Financial Officer

Q3 FY18 Results August 2, 2018

International Paper Reports Solid First Quarter Earnings Strong Global Operations, Continued Strong Free Cash Flow

Strengthening IP s North American Pulp Business May 2, 2016

WestRock KeyBanc's Basic Materials and Packaging Conference. September 14, 2016

Q1 FY18 Results and Acquisition of KapStone Paper & Packaging Corporation. January 29, 2018

Strategic Entry into India

Forward-Looking Statements

Goldman Sachs Basic Materials Conference. May 16, 2018

International Paper Preliminary Second Quarter 2007 Results Up 73 Percent Year Over Year

International Paper Company Revised Proposal to Acquire Smurfit Kappa Conference Call Transcript March 26, 2018 at 8:00 a.m. EST

Investor Roadshow I March 1, 2019

CLEARWATER PAPER CORPORATION

CLEARWATER PAPER CORPORATION

Investor Presentation. March 2018

Investor Roadshow I November 6, 2018

Strengthening Our North American Industrial Packaging Business. March 17, 2008

DOMTAR CORPORATION FOURTH QUARTER 2017 EARNINGS CALL February 8, 2018

Investor Roadshow February 23, 2017

CLEARWATER PAPER CORPORATION

RESOLUTE FOREST PRODUCTS Q RESULTS RICHARD GARNEAU, PRESIDENT & CEO JO-ANN LONGWORTH, SVP & CFO

RESOLUTE FOREST PRODUCTS Q RESULTS

Acquisition of Temple-Inland

WestRock Deutsche Bank Conference

CLEARWATER PAPER CORPORATION

Executing Our Strategy, Delivering Exceptional Value

Q4 FY15 Results. November 5, Steve Voorhees Chief Executive Officer. Ward Dickson Chief Financial Officer. Jim Porter President, Paper Solutions

Earnings Release 4th Quarter 2008 Weyerhaeuser Company February 6, 2009

DOMTAR CORPORATION REPORTS PRELIMINARY FOURTH QUARTER AND FISCAL YEAR 2017 FINANCIAL RESULTS; ANNOUNCES INCREASE TO ITS QUARTERLY DIVIDEND

2010 $ Millions Q2 YTD

John V. Faraci Chairman & CEO. JPMorgan Basics and Industrials Conference

Forward-Looking Statements

WEYERHAEUSER EARNINGS RESULTS: 3rd Quarter October 31, 2014

RESOLUTE FOREST PRODUCTS Q RESULTS RICHARD GARNEAU, PRESIDENT & CEO JO-ANN LONGWORTH, SVP & CFO

RESOLUTE FOREST PRODUCTS Q RESULTS YVES LAFLAMME, PRESIDENT & CEO JO-ANN LONGWORTH, SVP & CFO

Fiscal Year nd Quarter Earnings Conference Call Presentation April 27, 2011

Fiscal 2014 Second Quarter Earnings Conference Call Presentation. April 29, 2014

PRELIMINARY RESULTS - SUBJECT TO AUDIT

Pascal Bossé Vice-President Corporate Communications and Investor Relations Tel.:

Packaging Corporation of America

DOMTAR CORPORATION FOURTH QUARTER 2018 EARNINGS CALL February 5, 2019

WEYERHAEUSER. EARNINGS RESULTS: 4th Quarter January 30, 2015

Q Investor Highlights. August 8, 2018

Packaging Corporation of America

WEYERHAEUSER EARNINGS RESULTS. 1 ST QUARTER 2017 April 28, 2017

Albemarle Corporation Second Quarter 2018 Earnings and Non-GAAP Reconciliations Conference Call/Webcast Wednesday, August 8 th, :00am ET

Fourth Quarter and FY 2018 Earnings Presentation November 28, 2018

Bank of America Merrill Lynch: 2016 Paper, Packaging and Builders Conference. Steve Voorhees, CEO December 14, 2016

Packaging Corporation of America RISI Thirty-Second Annual North American Conference

1Q18 EARNINGS PRESENTATION NYSE: DOOR

Investor Presentation. February 2019

Marianne M. Parrs Executive VP. Goldman Sachs Basic Materials Conference May 16, 2005

W. R. Grace & Co. Fourth Quarter 2014 Business Update. Investor Presentation February 5, 2015

Glatfelter (NYSE:GLT)

2016 Second Quarter Earnings Conference Call

2012 Earnings Highlights. Earnings Conference Call, February 14, 2013

International Paper Reports Second-Quarter 2005 Earnings; Lower Volumes, Higher Input Costs Offset Pricing Gains

EARNINGS RESULTS 2nd Quarter 2015

ITW Conference Call First Quarter 2013

WEYERHAEUSER EARNINGS RESULTS

International Paper Company. Reconciliation of Non-GAAP Financial Measures. Investor Day Presentation. June 9, 2009

GLOBAL OVERVIEW. Marc Bitzer. President and Chief Executive Officer

EARNINGS PRESENTATION

WEYERHAEUSER Earnings Release 4th Quarter 2012

4Q17 EARNINGS PRESENTATION NYSE: DOOR

EARNINGS RESULTS 3rd Quarter 2015

Q EARNINGS CALL FEBRUARY 20, 2018

Second Quarter 2018 Earnings Presentation May 8, 2018

ITW Conference Call Fourth Quarter 2012

Operating income (loss) (257) (42) (380) 30 (355) 53 (992) 41 (113) (72)

Albemarle Corporation Fourth Quarter 2017 Earnings and Non-GAAP Reconciliations Conference Call/Webcast Wednesday, February 28 th, :00am ET

XYLEM INC. Q EARNINGS RELEASE FEBRUARY 1, 2018

PRELIMINARY RESULTS - SUBJECT TO AUDIT

GCP Applied Technologies

January 28, 2014 Media Contact: Patty Seif WILMINGTON, Del Investor Contact:

Q Investor Highlights. May 8, 2018

WestRock Reports Strong Fiscal 2018 Second Quarter Results

First Quarter 2016 Business Update

Transcription:

Third Quarter 2016 Earnings October 27, 2016

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) the level of our indebtedness and changes 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; (vi) risks inherent in conducting business through joint ventures; (vii) the receipt of regulatory approvals for our pending transaction to purchase the pulp business of Weyerhaeuser Company and the successful fulfillment or waiver of all other closing conditions without unexpected delays or conditions; (viii) the failure to realize the expected synergies and cost-savings from the Weyerhaeuser transaction or delay in realization thereof; and (ix) our ability to achieve the benefits we expect from all strategic acquisitions, divestitures and restructurings. 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 filings. We undertake no obligation to publicly update any forward-looking statements, whether as a result of new information, future events or otherwise. 2

Statements Relating to Non-GAAP Financial Measures During the course of this presentation, certain non U.S. GAAP financial measures will be presented, such as Adjusted Operating EPS, Adjusted EBIT, Adjusted EBITDA, Adjusted EBITDA Margin, Free Cash Flow and Adjusted ROIC. A reconciliation of all presented non-gaap measures (and their components) to U.S. GAAP financial measures is available on the company s website at internationalpaper.com under Performance/Investors. 3

Ilim JV Information All financial information and statistical measures regarding our 50/50 Ilim joint venture in Russia ( Ilim ), other than historical International Paper Equity Earnings and dividends received by International Paper, have been prepared by the management of Ilim. Ilim management has indicated that the financial information was prepared in accordance with International Financial Reporting Standards and extracted from Ilim s financial statements, but International Paper has not verified or audited any of this information. Any projected financial information and statistical measures reflect the current views of Ilim management and are subject to risks and uncertainties that could cause actual results to differ materially from those expressed or implied by such projections. See Forward-Looking Statements. 4

Third Quarter 2016 Highlights Free Cash Flow 1 ($MM) $512 $527 $575 3Q15 2Q16 3Q16 Delivered solid performance and strong Free Cash Flow of $575MM N.A. Industrial Packaging results impacted by rising input costs ($36MM), mix and modest price erosion N.A. Containerboard price increase implemented Oct 1st; box price implementation underway Improved market demand across N.A. Industrial Packaging and Global Pulp Strong operational performance in Papers and Ilim JV Maintained robust margins overall Dividend increase of 5% to $1.85/share Strengthening portfolio Continue to work toward 4Q 16 close of Weyerhaeuser s pulp business acquisition No longer evaluating packaging opportunities in India 1 See slide #18 for a reconciliation of cash provided by operations to free cash flow 5

3Q16 Financial Results 3Q15 2Q16 3Q16 Sales ($B) $5.7 $5.3 $5.3 Adj. EBITDA Margin 1 Adj. EBIT 1 ($MM) $757 $635 $613 Adj. Operating EPS 2 $0.97 $0.92 $0.91 Operating EPS impact of Ilim F/X 3 IP Share ($0.15) $0.01 $0.01 19.1% 17.6% 17.6% Adj. EBITDA 1 ($MM) $1,086 $936 $927 Adj. EBITDA Margin 1 19.1% 17.6% 17.6% Free Cash Flow 4 ($MM) $512 $527 $575 3Q15 2Q16 3Q16 1 From continuing operations before special items and non-operating pension expense 2 Adjusted operating EPS based on Adjusted Operating Earnings (defined as Net Earnings (GAAP) from continuing operations before special items and non-operating pension expense) 3 Represents F/X impact primarily related to Ilim JV USD-denominated net debt (balance of ~$0.6B at end of 3Q16) 4 See slide #18 for a reconciliation of cash provided by operations to free cash flow 6

3Q16 vs. 2Q16 Adj. Operating EPS.92 (.08).10 (.06).04 0.91 0 (.02).01 2Q16 Price / Mix Volume Operations & Costs Maintenance Outages Input Costs Corporate & Other Items Tax Ilim JV 3Q16 Adjusted operating EPS based on Adjusted Operating Earnings (defined as Net Earnings (GAAP) from continuing operations before special items and non-operating pension expense) 7

$ Million Industrial Packaging Adj. EBIT 1 3Q16 vs. 2Q16 487 (34) (4) (20) 36 (36) 429 2Q16 Price / Mix Volume Operations & Costs Maintenance Outages Input Costs 3Q16 1 Segment adjusted operating profit before special items 8

N.A. Industrial Packaging Better Customer Trends Increase IP s Demand Stronger demand trend continued throughout 3Q 3Q volume up 1.2% year-over-year Key customer segments trending favorably Shipping & Distribution Strong online retail and traditional distribution growth Processed Foods Trend associated with healthier product offerings Protein Driven by increased beef & pork production/consumption Produce Favorable crop conditions 9

$ Million Consumer Packaging Adj. EBIT 1 3Q16 vs. 2Q16 73 (6) 2 (7) (1) 0 61 2Q16 Price / Mix Volume Operations & Costs Maintenance Outages Input Costs 3Q16 1 Segment adjusted operating profit before special items 10

$ Million Printing Papers Adj. EBIT 1 3Q16 vs. 2Q16 26 (3) 6 135 101 (9) 0 14 2Q16 Price / Mix Volume Operations & Costs 1 Segment adjusted operating profit before special items Maintenance Outages Input Costs FX 3Q16 11

Ilim Joint Venture 3Q16 vs. 2Q16 Sales Volume (thousand tons) $ Million 3Q15 2Q16 3Q16 828 866 849 Sales $477 $473 $473 EBITDA $18 $170 $170 F/X (Impact of USD Net Debt 1 ) ($176) $18 $2 Adj. Operational EBITDA 2 $194 $152 $168 IP Equity Earnings (Loss) 3 ($9) $46 $46 Strong operational performance with continued good execution 4Q outlook slightly lower than prior quarter; increased volume expected to be more than offset by seasonally higher wood cost Ilim JV results are on an IFRS basis with the exception of IP Equity Earnings which is US GAAP 1 Represents F/X impact primarily related to Ilim JV USD-denominated net debt (balance of ~$0.6B at end of 3Q16); Ilim Group s functional currency is the Ruble (RUB); Non-functional-denominated currency balances are measured monthly using the month-end exchange rate 2 Before F/X impact primarily on USD-denominated net debt 3 IP Equity Earnings (Loss) for 3Q16 and 2Q16 include after-tax F/X gains (primarily on USD-denominated net debt) of $3MM and $6MM, respectively; 3Q15 includes an after-tax f/x loss of $(65)MM 12

IP Financial Update $2.3B debt issuance successfully completed Pending acquisition of Weyerhaeuser Company s pulp business Voluntary contributions to the pension plan 1, $500MM in 3Q, $750MM YTD Dividend increase of 5% from $1.76/share to $1.85/share Annualized Dividend $1.60 $1.76 $1.85 $1.40 $1.05 $1.20 4Q11 4Q12 4Q13 4Q14 4Q15 4Q16 1 U.S. qualified pension plan 13

Capital Allocation IP s Balanced Use of Cash Systematically Return Cash to Shareholders Trough-Tested Sustainable Dividend (40% 50% of FCF) Effective Capital Spending Maintenance & Regulatory Needs High Return, Cost Reduction Projects Opportunistic Share Repurchases Selective Reinvestment Value-Creating, Healthy Spread Above Cost of Capital Improving Competitive Position Cash From Operations Maintain Strong Balance Sheet & Credit Rating Appropriate Liquidity & Debt Coverage Proactively Manage Pension Plan 14

Fourth Quarter Outlook Changes from 3Q16 North America EMEA & Russia Brazil Volume Pricing / Mix Operations & Other Inputs & Freight Mill Maintenance Outages Paper Stable Stable Seasonality Packaging Strong Daily Demand / 4 Less Days EMEA Seasonal Improvement Stable Paper Pulp Mix Impact Stable Improving Packaging Increase Stable Stable Paper Hurricane / Seasonality Stable Stable Packaging Hurricane / Other Stable Stable Paper Higher Energy Inflationary Pressure Stable Packaging Higher Energy Stable Stable Paper Decrease $2MM Increase $5MM Increase $1MM Packaging Increase $6MM Decrease $2MM N/A Ilim JV Equity Earnings Other Items 4Q operational outlook slightly lower than prior quarter Non-recurring 3Q currency impact of $0.01 on USD net debt, assuming stable F/X as of Sept. 30, 2016 Tax rate, ~32% Corporate expense, ~$15MM in 4Q16 Higher interest expense 15

Key Takeaways & Outlook IP continues to perform well amidst an uneven global environment Remain committed to Free Cash Flow generation and Adj. ROIC 1 ; YTD Adj. ROIC of 10.3% well above cost of capital Relentless focus on execution and strong margins Financial discipline Focus on value-creating catalysts Containerboard and box price increase Weyerhaeuser pulp business acquisition Madrid mill conversion 1 Adjusted ROIC = Adjusted Operating Earnings before Interest / Average Invested Capital [Equity (adjusted to remove pension related amounts in OCI, net of tax) + Interest-bearing Debt] 16

Appendix Investor Relations Contacts Jay Royalty 901-419-1731 Michele Vargas 901-419-7287 Media Contact Tom Ryan 901-419-4333 17

Free Cash Flow $ Million 3Q15 2Q16 3Q16 Cash Provided by Operations Cash Invested in Capital Projects Cash Contribution to Pension Plan $837 $605 $341 ($325) ($328) ($266) - $250 $500 Free Cash Flow $512 $527 $575 18

Maintenance Outages Expenses 2016 Forecast $ Million 1Q16A 2Q16A 3Q16A 4Q16F 2016F Industrial Packaging $73 $80 $44 $38 $235 North America 73 78 44 38 233 Brazil 0 2 0 0 2 Printing Papers Total $66 $50 $26 $29 $171 North America 66 35 16 14 131 Europe 0 8 9 14 33 Brazil 0 7 0 1 8 India 0 0 1 0 1 Consumer Packaging $19 $3 $3 $13 $38 North America 19 0 0 12 31 Europe 0 3 3 1 7 Total Impact $158 $133 $73 $80 $444 19

Thousand Tons Thousand Tons Thousand Tons Thousand Tons North American Downtime Containerboard 322 353 Uncoated Papers 117 69 48 212 201 230 146 55 150 53 78 210 193 85 107 93 140 146 72 92 141 125 86 1 31 13 29 0 30 11 25 0 Coated Paperboard Pulp 131 48 46 0 41 7 31 13 18 31 16 4 29 12 15 21 0 0 12 0 18 15 12 4 29 18 Maintenance Economic 20

Special Items Before Tax Continuing Operations Industrial Packaging Consumer Packaging Special Items Pre-Tax ($ Million) 3Q15 2Q16 3Q16 Impairment of Asia Box & Restructuring ($28) ($5) Riegelwood Repurposing ($7) Impairment of Sun JV Goodwill & PPE ($186) Other ($1) Printing Papers Pulp Business Acquisition ($5) ($7) Corporate Timber Monetization Restructure ($17) Debt Extinguishment ($29) India Packaging Evaluation Write-off ($17) Regulatory Pre-Engineering Write-off ($8) Total Special Items Before Tax ($211) ($33) ($66) 21

Special Items Net of Taxes 2Q16 3Q16 $ Million EPS $ Million EPS Earnings Before Special Items $379 $0.92 $380 $0.91 Special Items Net of Taxes: Debt Extinguishment ($18) India Packaging Evaluation Write-off ($11) Regulatory Pre-Engineering Write-off ($5) Tax Adjustments ($17) Impairment of Asia Box & Restructuring ($20) ($4) Pulp Business Acquisition ($3) ($4) Total Special Items Net of Taxes ($40) ($0.10) ($42) ($0.10) Non-Operating Pension Expense ($299) 1 ($0.72) 1 ($26) ($0.06) Net Earnings $40 $0.10 $312 $0.75 1 Includes non-cash settlement charge before tax of $439MM and net of taxes of $270MM, or ($0.65) EPS 22

Adj. Operating Profits by Industry Segment Continuing Operations $ Million 3Q15 2Q16 3Q16 Earnings (Loss) From Continuing Operations Before Income Taxes and Equity Earnings $329 ($14) $373 Interest Expense, Net $141 $129 $132 Noncontrolling Interest / Equity Earnings Adjustment $6 - $1 Corporate Items, Net $10 $26 $11 Special Items, Net $211 $33 $66 Non-Operating Pension Expense $76 $487 1 $42 Adj. Operating Profit 2 $773 $661 $625 Industrial Packaging 2 $553 $487 $429 Printing Papers 2 $179 $101 $135 Consumer Packaging 2 $41 $73 $61 Total Adj. Industry Segment Operating Profit $773 $661 $625 Equity Earnings (Loss), net of taxes Ilim ($9) $46 $46 1 Includes non-cash settlement charge before tax of $439MM 2 Excludes special items (Non-GAAP) 23

Geographic Business Segment Operating Results $ Million Industrial Packaging Sales D & A Adj. Operating Profit 2 3Q15 2Q16 3Q16 3Q16 3Q15 2Q16 3Q16 North America $3,175 $3,086 $3,099 $166 $557 $496 $439 Europe $262 $295 $313 $9 $1 $6 $0 Brazil $55 $51 $61 $5 ($4) ($12) ($9) Asia $150 $165 $109 $0 ($1) ($3) ($1) Printing Papers North America $500 $466 $478 $21 $81 $51 $81 Europe $284 $318 $306 $12 $30 $36 $41 Brazil $219 $220 $227 $26 $56 $34 $53 India $39 $42 $35 $5 ($4) ($2) ($8) N.A. Pulp $216 $225 $220 $25 $16 ($18) ($32) Consumer Packaging North America $494 $416 $407 $27 $30 $48 $39 Europe $80 $85 $87 $5 $20 $25 $22 Asia (Sun JV) 1 $235 - - - ($9) - - 1 Sold in 4Q15 2 Excludes special items (Non-GAAP) 24

2016 Operating Earnings Pre-Tax $MM Tax $MM Net Earnings from Continuing Operations Noncontrolling Interest $MM Equity Earnings Net Income $MM Average Shares MM Diluted EPS 1 1Q16 $317 ($41) - $63 $339 414 $0.82 2Q16 ($14) $9 - $45 $40 415 $0.10 3Q16 $373 ($107) $3 $43 $312 415 $0.75 Net Special Items 1Q16 $38 ($74) - - ($36) 414 ($0.09) 2Q16 $33 $7 - - $40 415 $0.10 3Q16 $66 ($24) - - $42 415 $0.10 Non-Operating Pension Expense 1Q16 $44 ($17) - - $27 414 $0.07 2Q16 $487 ($188) - - $299 2 415 $0.72 2 3Q16 $42 ($16) - - $26 415 $0.06 Adj. Operating Earnings 1Q16 $399 ($132) - $63 $330 414 $0.80 2Q16 $506 ($172) - $45 $379 415 $0.92 3Q16 $481 ($147) $3 $43 $380 415 $0.91 1 A reconciliation to GAAP EPS is available at www.internationalpaper.com under the Performance tab, Investors section 2 Includes non-cash settlement charge before tax of $439MM and net of taxes of $270MM, or ($0.65) EPS 25

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 Adj. Operating EPS.35.40.47.45.52 Impact of Mineral Rights Gain.57.73.49.45.83.42.41 Final Land Sale.38 1.01.93.95.97.97.93.92.91.08.87.84.85.76.77.78.81.80.77.72.67.66.64.61.60.58.53.49.44.27.22.12.15.07.05 2006 2007 2008 2009 2010 2011 2006 as originally reported 2007-2011 adjusted for elimination of the Ilim JV reporting lag 2006-2010 Net Earnings from continuing operations and before special items; 2010 onward reflects Operating Earnings xpedx is reflected as a Discontinued Operation from 2010 onward 2012 2013 2014 2015 2016 26

3Q16 vs. 3Q15 Adj. Operating EPS.97 (.21).13.91.02 (.06) (.01).03.01.03 3Q15 Price / Mix Volume Operations & Costs Maintenance Outages Input Costs Corporate & Other Items Tax Ilim JV 3Q16 Adjusted operating EPS based on Adjusted Operating Earnings (defined as Net Earnings (GAAP) from continuing operations before special items and non-operating pension expense) 27

$ Million Industrial Packaging Adj. EBIT 1 3Q16 vs. 3Q15 553 (90) 18 (43) (16) 7 429 3Q15 Price / Mix Volume Operations & Costs 1 Segment adjusted operating profit before special items Maintenance Outages Input Costs 3Q16 28

Industrial Packaging Volume and Pricing Trends 3Q16 vs. 2Q16 3Q16 vs. 3Q15 Business Volume Price / Mix per Ton Volume Price / Mix per Ton N.A. Container 1 Flat ($5) 1% ($27) European Container (8%) 7 Flat 3 Average IP volume and price realization (includes the impact of mix across all segments) 1 Corrugator plant sales on FBA shipping day basis 29

N.A. Industrial Packaging Relative Adj. EBITDA Margins 25.2% 23.2% TTM 1 22.4% 22.6% TTM 1 21.2% 22.1% 20.8% 21.5% 20.1% 18.3% IP PCA WestRock 3Q15 2Q16 3Q16 WRK reports 11/07/16 1 Trailing twelve months IP Adj. EBITDA margins based on North American Industrial Packaging operating profit before special items Excludes the Recycling Business and revenue from trade volumes Competitor Adj. EBITDA margin estimates obtained from public filings and IP analysis 30

$ Million Consumer Packaging Adj. EBIT 1 3Q16 vs. 3Q15 6 61 11 41 (14) 17 4 (4) 3Q15 Price / Mix Volume Operations & Costs 1 Segment adjusted operating profit before special items Maintenance Outages Input Costs Sun JV / Other 3Q16 31

Consumer Packaging Volume and Pricing Trends 3Q16 vs. 2Q16 3Q16 vs. 3Q15 Volume Price / Mix per Ton Volume Price / Mix per Ton N.A. Coated Paperboard 1 Flat ($15) (3%) ($43) Revenue Revenue Foodservice 1% Flat Average IP price realization (includes the impact of mix across all grades) 1 All periods exclude Carolina brand coated bristols sales 32

$ Million Printing Papers Adj. EBIT 1 3Q16 vs. 3Q15 179 (24) (2) (12) 3 3 (12) 135 3Q15 Price / Mix Volume Operations & Costs 1 Segment adjusted operating profit before special items Maintenance Outages Input Costs FX 3Q16 33

Printing Papers Volume and Pricing Trends 3Q16 vs. 2Q16 3Q16 vs. 3Q15 Business Volume Price / Mix per Ton Volume Price / Mix per Ton N.A. Printing Papers 3% Flat (3%) ($16) N.A. Pulp 1 (3%) ($1) 14% ($72) European Papers 2 (6%) ( 14) 1% 25 Average IP volume and price realization (includes the impact of mix across all grades) 1 Reflects Fluff and Market Pulp combined 2 Excludes Russia 34

N.A. Printing Papers Relative Adj. EBITDA Margins 20.4% 21.3% 19.1% 15.0% TTM 1 14.8% 13.4% 16.0% TTM 1 14.8% 12.0% 14.0% UFS reports 10/27/16 IP PCA Domtar 3Q15 2Q16 3Q16 1 Trailing twelve months Excludes N.A. Pulp IP Adj. EBITDA margins based on operating profit from continuing operations before special items Competitor Adj. EBITDA margin estimates obtained from public filings and IP analysis 35

Printing Papers IP Brazil $ Million 3Q15 2Q16 3Q16 Sales $219 $220 $227 Adj. Earnings $56 $34 $53 Adj. EBITDA Margin 35% 25% 35% 3Q16 vs. 2Q16 3Q16 vs. 3Q15 Uncoated Freesheet Volume Price / Mix per Ton Volume Price / Mix per Ton Domestic (BRL) 12% R$43 (9%) R$573 Export (USD) (7%) ($13) (3%) ($67) Segment adjusted operating profit before special items IP Brazil results are reported in the Printing Papers segment Average IP Brazil price realization (includes the impact of mix across all grades) 36

Ilim Joint Venture Full Year Financials 2009 2010 2011 2012 2013 2014 2015 Sales Volume (Million short tons) 2.6 2.8 2.8 2.9 2.7 3.2 3.3 Sales ($B) 1.3 1.9 2.2 2.0 1.9 2.1 1.9 Debt ($B) 0.4 0.5 0.9 1.2 1.5 1.4 1.2 Adj. Operating EBITDA ($MM) 197 516 591 291 208 470 724 F/X Gain (loss) 1 (35) 12 (60) 39 (80) (684) (218) EBITDA ($MM) 163 528 531 330 128 (214) 506 Depreciation ($MM) 120 121 124 134 177 193 240 EBIT ($MM) 43 407 406 196 (49) (408) 266 Interest Expense ($MM) 28 18 7 6 39 69 53 Net Income / (Loss) ($MM) (19) 266 299 132 (72) (362) 150 IP Equity Earnings / (Loss) ($MM) (27) 103 134 56 (46) (194) 131 Dividends (to IP) ($MM) 50 34 85 0 0 56 35 Ilim JV results are IFRS basis IP Equity Earnings (Loss) on US GAAP basis 1 Represents F/X impact primarily related to Ilim JV USD-denominated net debt (balance of ~$0.7B at year end 2015) 37

Ilim Joint Venture Volume and Pricing Trends 3Q16 vs. 2Q16 3Q16 vs. 3Q15 Business Volume Price / Mix per Ton Volume Price / Mix per Ton Pulp (metric ton) (1%) $10 6% ($46) Average Ilim JV (100%) volume and price realization (includes the impact of mix across all grades and destinations) 38

Total Cash Cost Components 3Q16 YTD Chemicals 8% Fiber 33% Overhead 10% Energy 8% North American mills only Labor 13% Freight 12% Materials 16% 39

Global Input Costs vs. 2Q16 $40MM Unfavorable, or $0.06/Share By Business By Input Type $0 Wood ($4) OCC ($1) ($5) ($8) ($26) ($36) Industrial Packaging Printing Papers Consumer Packaging Fiber Energy Chemicals Freight Energy Wood Chemicals Freight OCC North America Outside North America Input costs ($MM) for continuing businesses 40

Global Input Costs vs. 3Q15 $21MM Favorable, or $0.03/Share By Business By Input Type $7 $9 $3 $11 Wood $1 $2 $9 OCC Industrial Packaging Printing Papers Consumer Packaging Fiber Energy Chemicals Freight Energy Wood Chemicals Freight OCC North America Outside North America Input costs ($MM) for continuing businesses 41

U.S. Mill Wood Delivered Cost Trend 3Q16 Average Cost Down 3% vs. 2Q16 130 125 120 115 110 105 100 95 90 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 Cost Indexed to January 2007 values 42

U.S. OCC Delivered Cost Trend 3Q16 Average Cost Up 16% vs. 2Q16 200 180 160 140 120 100 80 60 40 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 Cost Indexed to January 2007 values 43

U.S. Natural Gas Cost Trend 3Q16 Average Cost Up 39% vs. 2Q16 250 200 150 100 50 0 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 Cost Indexed to January 2007 values NYMEX Natural Gas closing prices 44

U.S. Fuel Oil Cost Trend 3Q16 Average Cost Up 20% vs. 2Q16 300 250 200 150 100 50 0 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 Cost Indexed to January 2007 values WTI Crude prices 45

U.S. Chemical Composite Cost Trend 3Q16 Average Cost Up 2% vs. 2Q16 200 175 150 125 100 75 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 Cost Indexed to January 2007 values Delivered cost to U.S. facilities: includes Caustic Soda, Sodium Chlorate, Starch and Sulfuric Acid 2007-2008 excludes WY PKG 46

2016 Global Consumption Annual Purchase Estimates for Key Inputs Commodity U. S. Non U. S. Natural Gas (MM BTUs) 70,000,000 11,000,000 Energy Fuel Oil (Barrels) 525,000 460,000 Coal (Tons) 200,000 600,000 Fiber Wood (Tons) 51,000,000 7,700,000 Old Corrugated Containers / DLK (Tons) 4,600,000 400,000 Caustic Soda (Tons) 370,000 70,000 Starch (Tons) 380,000 120,000 Chemicals Sodium Chlorate (Tons) 160,000 50,000 LD Polyethylene (Tons) 40,000 - Latex (Tons) 10,000 6,000 47